[FACBIND] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -1119.51%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,934 29,552 71,892 109,253 107,544 252,064 252,398 -72.06%
PBT 9,914 4,648 4,674 2,029 7,608 6,272 -4,654 -
Tax -19,332 -21,052 -17,498 -2,986 -4,614 -732 541 -
NP -9,418 -16,404 -12,824 -957 2,994 5,540 -4,113 73.29%
-
NP to SH -11,182 -17,500 -15,922 -3,344 328 3,780 -6,790 39.24%
-
Tax Rate 195.00% 452.93% 374.37% 147.17% 60.65% 11.67% - -
Total Cost 46,352 45,956 84,716 110,210 104,550 246,524 256,511 -67.87%
-
Net Worth 155,910 156,728 161,885 169,183 170,833 172,502 172,812 -6.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 2,516 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 155,910 156,728 161,885 169,183 170,833 172,502 172,812 -6.60%
NOSH 83,823 83,812 83,878 83,754 83,333 83,739 83,889 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -25.50% -55.51% -17.84% -0.88% 2.78% 2.20% -1.63% -
ROE -7.17% -11.17% -9.84% -1.98% 0.19% 2.19% -3.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.06 35.26 85.71 130.45 129.05 301.01 300.87 -72.05%
EPS -13.34 -20.88 -18.98 -3.99 0.40 4.52 -8.10 39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.86 1.87 1.93 2.02 2.05 2.06 2.06 -6.55%
Adjusted Per Share Value based on latest NOSH - 83,987
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.95 35.17 85.56 130.02 127.98 299.97 300.37 -72.07%
EPS -13.31 -20.83 -18.95 -3.98 0.39 4.50 -8.08 39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
NAPS 1.8554 1.8652 1.9265 2.0134 2.033 2.0529 2.0566 -6.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.14 0.46 0.45 0.45 0.47 0.45 0.50 -
P/RPS 2.59 1.30 0.53 0.34 0.36 0.15 0.17 509.51%
P/EPS -8.55 -2.20 -2.37 -11.27 119.41 9.97 -6.18 24.03%
EY -11.70 -45.39 -42.18 -8.87 0.84 10.03 -16.19 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
P/NAPS 0.61 0.25 0.23 0.22 0.23 0.22 0.24 85.71%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 28/08/12 28/05/12 22/02/12 23/11/11 26/08/11 -
Price 0.98 0.46 0.51 0.41 0.46 0.50 0.475 -
P/RPS 2.22 1.30 0.60 0.31 0.36 0.17 0.16 472.83%
P/EPS -7.35 -2.20 -2.69 -10.27 116.87 11.08 -5.87 16.09%
EY -13.61 -45.39 -37.22 -9.74 0.86 9.03 -17.04 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.32 -
P/NAPS 0.53 0.25 0.26 0.20 0.22 0.24 0.23 74.02%

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