[FPI] QoQ Quarter Result on 30-Jun-2002 [#1]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 161.83%
YoY- 12.8%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 46,492 74,912 93,173 74,957 55,264 79,807 93,030 -37.05%
PBT -2,846 -2,152 4,079 4,877 -4,333 4,460 5,771 -
Tax 2,270 606 -1,440 -1,679 4,333 -708 -1,763 -
NP -576 -1,546 2,639 3,198 0 3,752 4,008 -
-
NP to SH -576 -1,546 2,639 3,198 -5,172 3,752 4,008 -
-
Tax Rate - - 35.30% 34.43% - 15.87% 30.55% -
Total Cost 47,068 76,458 90,534 71,759 55,264 76,055 89,022 -34.63%
-
Net Worth 173,763 175,162 181,055 177,939 174,585 178,588 179,499 -2.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,078 - - - 4,098 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,763 175,162 181,055 177,939 174,585 178,588 179,499 -2.14%
NOSH 81,578 81,851 81,925 81,999 81,965 81,921 81,963 -0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.24% -2.06% 2.83% 4.27% 0.00% 4.70% 4.31% -
ROE -0.33% -0.88% 1.46% 1.80% -2.96% 2.10% 2.23% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 56.99 91.52 113.73 91.41 67.42 97.42 113.50 -36.85%
EPS -0.70 -1.89 3.22 3.90 -6.31 4.58 4.89 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.13 2.14 2.21 2.17 2.13 2.18 2.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 81,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.01 29.02 36.10 29.04 21.41 30.92 36.04 -37.05%
EPS -0.22 -0.60 1.02 1.24 -2.00 1.45 1.55 -
DPS 1.58 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6732 0.6786 0.7014 0.6894 0.6764 0.6919 0.6954 -2.14%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.47 1.66 1.41 1.50 1.77 0.00 0.00 -
P/RPS 2.58 1.81 1.24 1.64 2.63 0.00 0.00 -
P/EPS -208.20 -87.89 43.77 38.46 -28.05 0.00 0.00 -
EY -0.48 -1.14 2.28 2.60 -3.56 0.00 0.00 -
DY 3.40 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.69 0.78 0.64 0.69 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.35 1.38 1.68 1.41 1.59 0.00 0.00 -
P/RPS 2.37 1.51 1.48 1.54 2.36 0.00 0.00 -
P/EPS -191.20 -73.06 52.15 36.15 -25.20 0.00 0.00 -
EY -0.52 -1.37 1.92 2.77 -3.97 0.00 0.00 -
DY 3.70 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 0.63 0.64 0.76 0.65 0.75 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