[FPI] QoQ 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- -6.39%
YoY- -40.31%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 93,173 74,957 55,264 79,807 93,030 82,982 71,715 19.04%
PBT 4,079 4,877 -4,333 4,460 5,771 3,695 1,313 112.76%
Tax -1,440 -1,679 4,333 -708 -1,763 -860 -309 178.73%
NP 2,639 3,198 0 3,752 4,008 2,835 1,004 90.34%
-
NP to SH 2,639 3,198 -5,172 3,752 4,008 2,835 1,004 90.34%
-
Tax Rate 35.30% 34.43% - 15.87% 30.55% 23.27% 23.53% -
Total Cost 90,534 71,759 55,264 76,055 89,022 80,147 70,711 17.89%
-
Net Worth 181,055 177,939 174,585 178,588 179,499 181,898 178,760 0.85%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 4,098 - - - - -
Div Payout % - - 0.00% - - - - -
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 181,055 177,939 174,585 178,588 179,499 181,898 178,760 0.85%
NOSH 81,925 81,999 81,965 81,921 81,963 81,936 81,626 0.24%
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 2.83% 4.27% 0.00% 4.70% 4.31% 3.42% 1.40% -
ROE 1.46% 1.80% -2.96% 2.10% 2.23% 1.56% 0.56% -
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 113.73 91.41 67.42 97.42 113.50 101.28 87.86 18.75%
EPS 3.22 3.90 -6.31 4.58 4.89 3.46 1.23 89.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.13 2.18 2.19 2.22 2.19 0.60%
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 36.10 29.04 21.41 30.92 36.04 32.15 27.78 19.06%
EPS 1.02 1.24 -2.00 1.45 1.55 1.10 0.39 89.71%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.6894 0.6764 0.6919 0.6954 0.7047 0.6925 0.85%
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 1.24 1.64 2.63 0.00 0.00 0.00 0.00 -
P/EPS 43.77 38.46 -28.05 0.00 0.00 0.00 0.00 -
EY 2.28 2.60 -3.56 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 1.48 1.54 2.36 0.00 0.00 0.00 0.00 -
P/EPS 52.15 36.15 -25.20 0.00 0.00 0.00 0.00 -
EY 1.92 2.77 -3.97 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