[FPI] YoY Cumulative 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- -41.03%
YoY- 12.8%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 89,838 94,106 68,495 74,957 82,982 108,237 0 -100.00%
PBT 312 5,350 386 4,877 3,695 4,988 0 -100.00%
Tax -305 -1,021 -283 -1,679 -860 -1,167 0 -100.00%
NP 7 4,329 103 3,198 2,835 3,821 0 -100.00%
-
NP to SH 7 4,329 103 3,198 2,835 3,821 0 -100.00%
-
Tax Rate 97.76% 19.08% 73.32% 34.43% 23.27% 23.40% - -
Total Cost 89,831 89,777 68,392 71,759 80,147 104,416 0 -100.00%
-
Net Worth 149,100 182,014 169,553 177,939 181,898 168,091 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 149,100 182,014 169,553 177,939 181,898 168,091 0 -100.00%
NOSH 70,000 81,988 79,230 81,999 81,936 81,995 58,258 -0.19%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.01% 4.60% 0.15% 4.27% 3.42% 3.53% 0.00% -
ROE 0.00% 2.38% 0.06% 1.80% 1.56% 2.27% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 128.34 114.78 86.45 91.41 101.28 132.00 0.00 -100.00%
EPS 0.01 5.28 0.13 3.90 3.46 4.66 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.22 2.14 2.17 2.22 2.05 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 81,999
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 34.81 36.46 26.54 29.04 32.15 41.94 0.00 -100.00%
EPS 0.00 1.68 0.04 1.24 1.10 1.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5777 0.7052 0.6569 0.6894 0.7047 0.6513 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - - - -
Price 1.15 1.19 1.37 1.50 0.00 0.00 0.00 -
P/RPS 0.90 1.04 1.58 1.64 0.00 0.00 0.00 -100.00%
P/EPS 11,500.00 22.54 1,053.85 38.46 0.00 0.00 0.00 -100.00%
EY 0.01 4.44 0.09 2.60 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.64 0.69 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/05 20/08/04 21/08/03 29/08/02 23/08/01 15/08/00 - -
Price 1.16 1.39 1.42 1.41 0.00 0.00 0.00 -
P/RPS 0.90 1.21 1.64 1.54 0.00 0.00 0.00 -100.00%
P/EPS 11,600.00 26.33 1,092.31 36.15 0.00 0.00 0.00 -100.00%
EY 0.01 3.80 0.09 2.77 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.66 0.65 0.00 0.00 0.00 -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

Post a Comment