[FAREAST] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 103.1%
YoY- 23.77%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,233 17,447 21,842 20,485 16,387 12,280 18,107 7.68%
PBT 19,565 11,843 24,531 11,741 6,962 6,010 14,423 22.56%
Tax -8,370 -2,271 -10,237 -2,906 -2,612 -1,579 -3,488 79.33%
NP 11,195 9,572 14,294 8,835 4,350 4,431 10,935 1.58%
-
NP to SH 11,195 9,572 14,294 8,835 4,350 4,431 10,935 1.58%
-
Tax Rate 42.78% 19.18% 41.73% 24.75% 37.52% 26.27% 24.18% -
Total Cost 9,038 7,875 7,548 11,650 12,037 7,849 7,172 16.68%
-
Net Worth 357,109 349,709 336,318 319,953 317,449 355,737 309,350 10.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 7,629 - - - 6,187 -
Div Payout % - - 53.37% - - - 56.58% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 357,109 349,709 336,318 319,953 317,449 355,737 309,350 10.05%
NOSH 64,228 64,284 63,576 63,107 62,861 62,851 61,870 2.52%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 55.33% 54.86% 65.44% 43.13% 26.55% 36.08% 60.39% -
ROE 3.13% 2.74% 4.25% 2.76% 1.37% 1.25% 3.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.50 27.14 34.36 32.46 26.07 19.54 29.27 5.02%
EPS 17.43 14.89 22.48 14.00 6.92 7.05 17.68 -0.94%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 5.56 5.44 5.29 5.07 5.05 5.66 5.00 7.34%
Adjusted Per Share Value based on latest NOSH - 63,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.41 2.94 3.68 3.45 2.76 2.07 3.05 7.72%
EPS 1.89 1.61 2.41 1.49 0.73 0.75 1.84 1.80%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 1.04 -
NAPS 0.6014 0.5889 0.5663 0.5388 0.5346 0.599 0.5209 10.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.77 1.78 1.60 1.48 1.55 1.38 1.35 -
P/RPS 5.62 6.56 4.66 4.56 5.95 7.06 4.61 14.13%
P/EPS 10.15 11.95 7.12 10.57 22.40 19.57 7.64 20.87%
EY 9.85 8.37 14.05 9.46 4.46 5.11 13.09 -17.28%
DY 0.00 0.00 7.50 0.00 0.00 0.00 7.41 -
P/NAPS 0.32 0.33 0.30 0.29 0.31 0.24 0.27 12.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 -
Price 1.75 1.80 1.80 1.57 1.52 1.45 1.41 -
P/RPS 5.56 6.63 5.24 4.84 5.83 7.42 4.82 9.99%
P/EPS 10.04 12.09 8.01 11.21 21.97 20.57 7.98 16.55%
EY 9.96 8.27 12.49 8.92 4.55 4.86 12.53 -14.20%
DY 0.00 0.00 6.67 0.00 0.00 0.00 7.09 -
P/NAPS 0.31 0.33 0.34 0.31 0.30 0.26 0.28 7.02%

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