[FAREAST] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -16.42%
YoY- 153.63%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 51,820 57,816 69,788 49,120 32,436 29,736 45,684 2.12%
PBT 30,880 41,000 47,372 24,040 11,268 6,508 15,916 11.67%
Tax -6,960 -13,996 -9,084 -6,316 -4,280 -4,004 -7,232 -0.63%
NP 23,920 27,004 38,288 17,724 6,988 2,504 8,684 18.38%
-
NP to SH 22,224 27,004 38,288 17,724 6,988 2,504 8,684 16.94%
-
Tax Rate 22.54% 34.14% 19.18% 26.27% 37.98% 61.52% 45.44% -
Total Cost 27,900 30,812 31,500 31,396 25,448 27,232 37,000 -4.59%
-
Net Worth 511,736 325,578 349,709 355,737 364,163 329,208 246,195 12.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 511,736 325,578 349,709 355,737 364,163 329,208 246,195 12.96%
NOSH 132,918 65,115 64,284 62,851 61,514 55,892 55,953 15.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 46.16% 46.71% 54.86% 36.08% 21.54% 8.42% 19.01% -
ROE 4.34% 8.29% 10.95% 4.98% 1.92% 0.76% 3.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.99 88.79 108.56 78.15 52.73 53.20 81.65 -11.58%
EPS 16.72 20.52 59.56 28.20 11.36 4.48 15.52 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 5.00 5.44 5.66 5.92 5.89 4.40 -2.19%
Adjusted Per Share Value based on latest NOSH - 62,851
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.73 9.74 11.75 8.27 5.46 5.01 7.69 2.13%
EPS 3.74 4.55 6.45 2.98 1.18 0.42 1.46 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8617 0.5483 0.5889 0.599 0.6132 0.5544 0.4146 12.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.44 2.01 1.78 1.38 1.03 0.85 1.40 -
P/RPS 8.82 2.26 1.64 1.77 1.95 1.60 1.71 31.42%
P/EPS 20.57 4.85 2.99 4.89 9.07 18.97 9.02 14.72%
EY 4.86 20.63 33.46 20.43 11.03 5.27 11.09 -12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.40 0.33 0.24 0.17 0.14 0.32 18.57%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 17/05/05 24/05/04 19/05/03 16/05/02 30/05/01 23/05/00 -
Price 3.48 2.11 1.80 1.45 1.14 0.85 1.36 -
P/RPS 8.93 2.38 1.66 1.86 2.16 1.60 1.67 32.22%
P/EPS 20.81 5.09 3.02 5.14 10.04 18.97 8.76 15.50%
EY 4.80 19.65 33.09 19.45 9.96 5.27 11.41 -13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.42 0.33 0.26 0.19 0.14 0.31 19.42%

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