[FPI] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annualized Quarter Result
Revenue	571,654	457,497	337,365	312,760	289,533	311,182	439,456	4.47%
YoY %	24.95%	35.61%	7.87%	8.02%	-6.96%	-29.19%	-	-
Horiz. %	130.08%	104.11%	76.77%	71.17%	65.88%	70.81%	100.00%	-
PBT	520	6,151	3,199	8,284	3,957	9,186	18,097	-44.64%
YoY %	-91.55%	92.28%	-61.38%	109.35%	-56.92%	-49.24%	-	-
Horiz. %	2.87%	33.99%	17.68%	45.78%	21.87%	50.76%	100.00%	-
Tax	32	-689	-393	-1,161	-243	-3,763	-2,850	-
YoY %	104.64%	-75.32%	66.15%	-377.78%	93.54%	-32.04%	-	-
Horiz. %	-1.12%	24.18%	13.79%	40.74%	8.53%	132.04%	100.00%	-
NP	552	5,462	2,806	7,123	3,714	5,423	15,247	-42.46%
YoY %	-89.89%	94.65%	-60.61%	91.79%	-31.51%	-64.43%	-	-
Horiz. %	3.62%	35.82%	18.40%	46.72%	24.36%	35.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21	5,005	2,806	7,123	3,714	5,423	15,247	-66.62%
YoY %	-99.58%	78.37%	-60.61%	91.79%	-31.51%	-64.43%	-	-
Horiz. %	0.14%	32.83%	18.40%	46.72%	24.36%	35.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.15%	11.20%	12.29%	14.01%	6.14%	40.96%	15.75%	-
YoY %	-154.91%	-8.87%	-12.28%	128.18%	-85.01%	160.06%	-	-
Horiz. %	-39.05%	71.11%	78.03%	88.95%	38.98%	260.06%	100.00%	-
Total Cost	571,102	452,035	334,559	305,637	285,819	305,759	424,209	5.07%
YoY %	26.34%	35.11%	9.46%	6.93%	-6.52%	-27.92%	-	-
Horiz. %	134.63%	106.56%	78.87%	72.05%	67.38%	72.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,100	178,084	174,759	177,929	174,459	174,486	176,151	-2.73%
YoY %	-16.28%	1.90%	-1.78%	1.99%	-0.02%	-0.95%	-	-
Horiz. %	84.64%	101.10%	99.21%	101.01%	99.04%	99.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	2,100	6,154	4,102	8,199	4,095	4,095	4,096	-10.53%
YoY %	-65.88%	50.02%	-49.97%	100.22%	0.00%	-0.02%	-	-
Horiz. %	51.27%	150.24%	100.15%	200.17%	99.98%	99.98%	100.00%	-
Div Payout %	10,000.00%	122.98%	146.20%	115.11%	110.27%	75.53%	26.87%	-
YoY %	8,031.40%	-15.88%	27.01%	4.39%	45.99%	181.09%	-	-
Horiz. %	37,216.23%	457.69%	544.10%	428.40%	410.38%	281.09%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	149,100	178,084	174,759	177,929	174,459	174,486	176,151	-2.73%
YoY %	-16.28%	1.90%	-1.78%	1.99%	-0.02%	-0.95%	-	-
Horiz. %	84.64%	101.10%	99.21%	101.01%	99.04%	99.05%	100.00%	-
NOSH	70,000	82,066	82,046	81,995	81,905	81,918	81,931	-2.58%
YoY %	-14.70%	0.02%	0.06%	0.11%	-0.02%	-0.02%	-	-
Horiz. %	85.44%	100.16%	100.14%	100.08%	99.97%	99.98%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	0.10%	1.19%	0.83%	2.28%	1.28%	1.74%	3.47%	-
YoY %	-91.60%	43.37%	-63.60%	78.12%	-26.44%	-49.86%	-	-
Horiz. %	2.88%	34.29%	23.92%	65.71%	36.89%	50.14%	100.00%	-
ROE	0.01%	2.81%	1.61%	4.00%	2.13%	3.11%	8.66%	-
YoY %	-99.64%	74.53%	-59.75%	87.79%	-31.51%	-64.09%	-	-
Horiz. %	0.12%	32.45%	18.59%	46.19%	24.60%	35.91%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	816.65	557.47	411.19	381.44	353.50	379.87	536.37	7.25%
YoY %	46.49%	35.57%	7.80%	7.90%	-6.94%	-29.18%	-	-
Horiz. %	152.25%	103.93%	76.66%	71.12%	65.91%	70.82%	100.00%	-
EPS	0.03	6.10	3.42	8.69	4.53	6.62	18.60	-65.73%
YoY %	-99.51%	78.36%	-60.64%	91.83%	-31.57%	-64.41%	-	-
Horiz. %	0.16%	32.80%	18.39%	46.72%	24.35%	35.59%	100.00%	-
DPS	3.00	7.50	5.00	10.00	5.00	5.00	5.00	-8.15%
YoY %	-60.00%	50.00%	-50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	150.00%	100.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	2.13	2.17	2.13	2.17	2.13	2.13	2.15	-0.15%
YoY %	-1.84%	1.88%	-1.84%	1.88%	0.00%	-0.93%	-	-
Horiz. %	99.07%	100.93%	99.07%	100.93%	99.07%	99.07%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 81,803
RPS	221.48	177.25	130.71	121.18	112.18	120.56	170.26	4.47%
YoY %	24.95%	35.61%	7.86%	8.02%	-6.95%	-29.19%	-	-
Horiz. %	130.08%	104.11%	76.77%	71.17%	65.89%	70.81%	100.00%	-
EPS	0.01	1.94	1.09	2.76	1.44	2.10	5.91	-65.46%
YoY %	-99.48%	77.98%	-60.51%	91.67%	-31.43%	-64.47%	-	-
Horiz. %	0.17%	32.83%	18.44%	46.70%	24.37%	35.53%	100.00%	-
DPS	0.81	2.38	1.59	3.18	1.59	1.59	1.59	-10.62%
YoY %	-65.97%	49.69%	-50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	50.94%	149.69%	100.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.5777	0.69	0.6771	0.6894	0.6759	0.676	0.6825	-2.73%
YoY %	-16.28%	1.91%	-1.78%	2.00%	-0.01%	-0.95%	-	-
Horiz. %	84.64%	101.10%	99.21%	101.01%	99.03%	99.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-	-
Price	0.98	1.00	1.28	1.18	1.47	1.77	0.00	-
P/RPS	0.12	0.18	0.31	0.31	0.42	0.47	0.00	-
YoY %	-33.33%	-41.94%	0.00%	-26.19%	-10.64%	0.00%	-	-
Horiz. %	25.53%	38.30%	65.96%	65.96%	89.36%	100.00%	-	-
P/EPS	3,266.67	16.40	37.43	13.58	32.42	26.74	0.00	-
YoY %	19,818.72%	-56.18%	175.63%	-58.11%	21.24%	0.00%	-	-
Horiz. %	12,216.42%	61.33%	139.98%	50.79%	121.24%	100.00%	-	-
EY	0.03	6.10	2.67	7.36	3.08	3.74	0.00	-
YoY %	-99.51%	128.46%	-63.72%	138.96%	-17.65%	0.00%	-	-
Horiz. %	0.80%	163.10%	71.39%	196.79%	82.35%	100.00%	-	-
DY	3.06	7.50	3.91	8.47	3.40	2.82	0.00	-
YoY %	-59.20%	91.82%	-53.84%	149.12%	20.57%	0.00%	-	-
Horiz. %	108.51%	265.96%	138.65%	300.35%	120.57%	100.00%	-	-
P/NAPS	0.46	0.46	0.60	0.54	0.69	0.83	0.00	-
YoY %	0.00%	-23.33%	11.11%	-21.74%	-16.87%	0.00%	-	-
Horiz. %	55.42%	55.42%	72.29%	65.06%	83.13%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	25/05/06	31/05/05	19/05/04	29/05/03	30/05/02	24/05/01	-
Price	1.00	1.04	1.18	1.10	1.35	1.59	0.00	-
P/RPS	0.12	0.19	0.29	0.29	0.38	0.42	0.00	-
YoY %	-36.84%	-34.48%	0.00%	-23.68%	-9.52%	0.00%	-	-
Horiz. %	28.57%	45.24%	69.05%	69.05%	90.48%	100.00%	-	-
P/EPS	3,333.33	17.05	34.50	12.66	29.77	24.02	0.00	-
YoY %	19,450.32%	-50.58%	172.51%	-57.47%	23.94%	0.00%	-	-
Horiz. %	13,877.31%	70.98%	143.63%	52.71%	123.94%	100.00%	-	-
EY	0.03	5.86	2.90	7.90	3.36	4.16	0.00	-
YoY %	-99.49%	102.07%	-63.29%	135.12%	-19.23%	0.00%	-	-
Horiz. %	0.72%	140.87%	69.71%	189.90%	80.77%	100.00%	-	-
DY	3.00	7.21	4.24	9.09	3.70	3.14	0.00	-
YoY %	-58.39%	70.05%	-53.36%	145.68%	17.83%	0.00%	-	-
Horiz. %	95.54%	229.62%	135.03%	289.49%	117.83%	100.00%	-	-
P/NAPS	0.47	0.48	0.55	0.51	0.63	0.75	0.00	-
YoY %	-2.08%	-12.73%	7.84%	-19.05%	-16.00%	0.00%	-	-
Horiz. %	62.67%	64.00%	73.33%	68.00%	84.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos