[FACBIND] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[FACBIND] FACB INDUSTRIES INCORPORATED

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -0.12%

YoY- 217.87%

Quarter Report

FACBII-BMSB4Q(Jun'07).doc

Latest QR

Upcoming QR

FACBIND's Result

FACBIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	414,412	404,324	421,220	466,569	450,878	433,628	389,024	4.30%
YoY %	2.50%	-4.01%	-9.72%	3.48%	3.98%	11.47%	-	-
Horiz. %	106.53%	103.93%	108.28%	119.93%	115.90%	111.47%	100.00%	-
PBT	-7,032	-14,232	-18,116	26,778	27,469	27,754	25,964	-
YoY %	50.59%	21.44%	-167.65%	-2.52%	-1.03%	6.89%	-	-
Horiz. %	-27.08%	-54.81%	-69.77%	103.14%	105.80%	106.89%	100.00%	-
Tax	3,433	6,272	10,168	-4,945	-5,501	-6,848	-4,020	-
YoY %	-45.26%	-38.32%	305.62%	10.11%	19.67%	-70.35%	-	-
Horiz. %	-85.40%	-156.02%	-252.94%	123.01%	136.84%	170.35%	100.00%	-
NP	-3,598	-7,960	-7,948	21,833	21,968	20,906	21,944	-
YoY %	54.80%	-0.15%	-136.40%	-0.61%	5.08%	-4.73%	-	-
Horiz. %	-16.40%	-36.27%	-36.22%	99.49%	100.11%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,993	-6,796	-5,284	18,399	18,421	17,302	18,148	-
YoY %	55.96%	-28.61%	-128.72%	-0.12%	6.47%	-4.66%	-	-
Horiz. %	-16.49%	-37.45%	-29.12%	101.38%	101.50%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	18.47%	20.03%	24.67%	15.48%	-
YoY %	-	-	-	-7.79%	-18.81%	59.37%	-	-
Horiz. %	-	-	-	119.32%	129.39%	159.37%	100.00%	-
Total Cost	418,010	412,284	429,168	444,736	428,910	412,722	367,080	9.03%
YoY %	1.39%	-3.93%	-3.50%	3.69%	3.92%	12.43%	-	-
Horiz. %	113.87%	112.31%	116.91%	121.16%	116.84%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,044	203,040	205,301	208,031	203,003	197,185	192,046	3.09%
YoY %	-0.98%	-1.10%	-1.31%	2.48%	2.95%	2.68%	-	-
Horiz. %	104.69%	105.72%	106.90%	108.32%	105.71%	102.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	4,467	6,712	-	-	-	-	-	-
YoY %	-33.45%	0.00%	-	-	-	-	-	-
Horiz. %	66.55%	100.00%	-	-	-	-	-	-
Div Payout %	0.00%	0.00%	-	-	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	201,044	203,040	205,301	208,031	203,003	197,185	192,046	3.09%
YoY %	-0.98%	-1.10%	-1.31%	2.48%	2.95%	2.68%	-	-
Horiz. %	104.69%	105.72%	106.90%	108.32%	105.71%	102.68%	100.00%	-
NOSH	83,768	83,901	84,140	83,883	83,885	83,908	83,863	-0.07%
YoY %	-0.16%	-0.28%	0.31%	-0.00%	-0.03%	0.05%	-	-
Horiz. %	99.89%	100.05%	100.33%	100.02%	100.03%	100.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	-0.87%	-1.97%	-1.89%	4.68%	4.87%	4.82%	5.64%	-
YoY %	55.84%	-4.23%	-140.38%	-3.90%	1.04%	-14.54%	-	-
Horiz. %	-15.43%	-34.93%	-33.51%	82.98%	86.35%	85.46%	100.00%	-
ROE	-1.49%	-3.35%	-2.57%	8.84%	9.07%	8.77%	9.45%	-
YoY %	55.52%	-30.35%	-129.07%	-2.54%	3.42%	-7.20%	-	-
Horiz. %	-15.77%	-35.45%	-27.20%	93.54%	95.98%	92.80%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	494.71	481.90	500.62	556.21	537.49	516.78	463.88	4.37%
YoY %	2.66%	-3.74%	-9.99%	3.48%	4.01%	11.40%	-	-
Horiz. %	106.65%	103.88%	107.92%	119.90%	115.87%	111.40%	100.00%	-
EPS	-3.57	-8.10	-6.28	21.93	21.96	20.62	21.64	-
YoY %	55.93%	-28.98%	-128.64%	-0.14%	6.50%	-4.71%	-	-
Horiz. %	-16.50%	-37.43%	-29.02%	101.34%	101.48%	95.29%	100.00%	-
DPS	5.33	8.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.62%	100.00%	-	-	-	-	-	-
NAPS	2.40	2.42	2.44	2.48	2.42	2.35	2.29	3.17%
YoY %	-0.83%	-0.82%	-1.61%	2.48%	2.98%	2.62%	-	-
Horiz. %	104.80%	105.68%	106.55%	108.30%	105.68%	102.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 83,877
RPS	486.62	474.77	494.61	547.86	529.44	509.18	456.80	4.30%
YoY %	2.50%	-4.01%	-9.72%	3.48%	3.98%	11.47%	-	-
Horiz. %	106.53%	103.93%	108.28%	119.93%	115.90%	111.47%	100.00%	-
EPS	-3.51	-7.98	-6.20	21.60	21.63	20.32	21.31	-
YoY %	56.02%	-28.71%	-128.70%	-0.14%	6.45%	-4.65%	-	-
Horiz. %	-16.47%	-37.45%	-29.09%	101.36%	101.50%	95.35%	100.00%	-
DPS	5.25	7.88	0.00	0.00	0.00	0.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.62%	100.00%	-	-	-	-	-	-
NAPS	2.3607	2.3842	2.4107	2.4428	2.3837	2.3154	2.2551	3.09%
YoY %	-0.99%	-1.10%	-1.31%	2.48%	2.95%	2.67%	-	-
Horiz. %	104.68%	105.72%	106.90%	108.32%	105.70%	102.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.66	0.88	1.23	0.95	0.70	0.65	0.41	-
P/RPS	0.13	0.18	0.25	0.17	0.13	0.13	0.09	27.75%
YoY %	-27.78%	-28.00%	47.06%	30.77%	0.00%	44.44%	-	-
Horiz. %	144.44%	200.00%	277.78%	188.89%	144.44%	144.44%	100.00%	-
P/EPS	-18.47	-10.86	-19.59	4.33	3.19	3.15	1.89	-
YoY %	-70.07%	44.56%	-552.42%	35.74%	1.27%	66.67%	-	-
Horiz. %	-977.25%	-574.60%	-1,036.51%	229.10%	168.78%	166.67%	100.00%	-
EY	-5.41	-9.20	-5.11	23.09	31.37	31.72	52.78	-
YoY %	41.20%	-80.04%	-122.13%	-26.39%	-1.10%	-39.90%	-	-
Horiz. %	-10.25%	-17.43%	-9.68%	43.75%	59.44%	60.10%	100.00%	-
DY	8.08	9.09	0.00	0.00	0.00	0.00	0.00	-
YoY %	-11.11%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.89%	100.00%	-	-	-	-	-	-
P/NAPS	0.28	0.36	0.50	0.38	0.29	0.28	0.18	34.21%
YoY %	-22.22%	-28.00%	31.58%	31.03%	3.57%	55.56%	-	-
Horiz. %	155.56%	200.00%	277.78%	211.11%	161.11%	155.56%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	27/02/08	29/11/07	22/08/07	29/05/07	14/02/07	29/11/06	-
Price	0.69	0.66	1.03	1.14	0.85	0.81	0.53	-
P/RPS	0.14	0.14	0.21	0.20	0.16	0.16	0.11	17.42%
YoY %	0.00%	-33.33%	5.00%	25.00%	0.00%	45.45%	-	-
Horiz. %	127.27%	127.27%	190.91%	181.82%	145.45%	145.45%	100.00%	-
P/EPS	-19.31	-8.15	-16.40	5.20	3.87	3.93	2.45	-
YoY %	-136.93%	50.30%	-415.38%	34.37%	-1.53%	60.41%	-	-
Horiz. %	-788.16%	-332.65%	-669.39%	212.24%	157.96%	160.41%	100.00%	-
EY	-5.18	-12.27	-6.10	19.24	25.84	25.46	40.83	-
YoY %	57.78%	-101.15%	-131.70%	-25.54%	1.49%	-37.64%	-	-
Horiz. %	-12.69%	-30.05%	-14.94%	47.12%	63.29%	62.36%	100.00%	-
DY	7.73	12.12	0.00	0.00	0.00	0.00	0.00	-
YoY %	-36.22%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	63.78%	100.00%	-	-	-	-	-	-
P/NAPS	0.29	0.27	0.42	0.46	0.35	0.34	0.23	16.69%
YoY %	7.41%	-35.71%	-8.70%	31.43%	2.94%	47.83%	-	-
Horiz. %	126.09%	117.39%	182.61%	200.00%	152.17%	147.83%	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