[FPI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 54.83%
YoY- -27.9%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 168,129 74,957 311,182 255,918 176,111 82,982 439,456 -47.26%
PBT 8,955 4,877 9,186 13,519 9,059 3,695 18,097 -37.41%
Tax -3,119 -1,679 -3,763 -2,924 -2,216 -860 -2,850 6.19%
NP 5,836 3,198 5,423 10,595 6,843 2,835 15,247 -47.25%
-
NP to SH 5,836 3,198 5,423 10,595 6,843 2,835 15,247 -47.25%
-
Tax Rate 34.83% 34.43% 40.96% 21.63% 24.46% 23.27% 15.75% -
Total Cost 162,293 71,759 305,759 245,323 169,268 80,147 424,209 -47.26%
-
Net Worth 181,145 177,939 174,486 178,631 179,475 181,898 176,151 1.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 4,095 - - - 4,096 -
Div Payout % - - 75.53% - - - 26.87% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 181,145 177,939 174,486 178,631 179,475 181,898 176,151 1.87%
NOSH 81,966 81,999 81,918 81,941 81,952 81,936 81,931 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.47% 4.27% 1.74% 4.14% 3.89% 3.42% 3.47% -
ROE 3.22% 1.80% 3.11% 5.93% 3.81% 1.56% 8.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 205.12 91.41 379.87 312.32 214.90 101.28 536.37 -47.28%
EPS 7.12 3.90 6.62 12.93 8.35 3.46 18.60 -47.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.21 2.17 2.13 2.18 2.19 2.22 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 81,921
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.14 29.04 120.56 99.15 68.23 32.15 170.26 -47.26%
EPS 2.26 1.24 2.10 4.10 2.65 1.10 5.91 -47.28%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 1.59 -
NAPS 0.7018 0.6894 0.676 0.6921 0.6954 0.7047 0.6825 1.87%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 1.41 1.50 1.77 0.00 0.00 0.00 0.00 -
P/RPS 0.69 1.64 0.47 0.00 0.00 0.00 0.00 -
P/EPS 19.80 38.46 26.74 0.00 0.00 0.00 0.00 -
EY 5.05 2.60 3.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 23/08/01 24/05/01 -
Price 1.68 1.41 1.59 0.00 0.00 0.00 0.00 -
P/RPS 0.82 1.54 0.42 0.00 0.00 0.00 0.00 -
P/EPS 23.60 36.15 24.02 0.00 0.00 0.00 0.00 -
EY 4.24 2.77 4.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.75 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment