[FACBIND] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 17.55%
YoY- 178.69%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 185,621 117,475 58,508 206,036 152,817 98,938 48,728 143.71%
PBT 9,177 4,531 2,006 10,709 8,743 6,264 3,005 110.35%
Tax -1,486 -990 -658 -3,831 -2,892 -1,970 -1,080 23.68%
NP 7,691 3,541 1,348 6,878 5,851 4,294 1,925 151.57%
-
NP to SH 7,691 3,541 1,348 6,878 5,851 4,294 1,925 151.57%
-
Tax Rate 16.19% 21.85% 32.80% 35.77% 33.08% 31.45% 35.94% -
Total Cost 177,930 113,934 57,160 199,158 146,966 94,644 46,803 143.38%
-
Net Worth 195,043 190,669 191,108 189,869 193,329 192,548 191,648 1.17%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,226 1,225 - 1,226 1,226 1,226 - -
Div Payout % 15.95% 34.62% - 17.83% 20.96% 28.57% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 195,043 190,669 191,108 189,869 193,329 192,548 191,648 1.17%
NOSH 85,171 85,120 85,316 85,143 85,167 85,198 85,176 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.14% 3.01% 2.30% 3.34% 3.83% 4.34% 3.95% -
ROE 3.94% 1.86% 0.71% 3.62% 3.03% 2.23% 1.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 217.94 138.01 68.58 241.99 179.43 116.13 57.21 143.71%
EPS 9.03 4.16 1.58 8.08 6.87 5.04 2.26 151.58%
DPS 1.44 1.44 0.00 1.44 1.44 1.44 0.00 -
NAPS 2.29 2.24 2.24 2.23 2.27 2.26 2.25 1.18%
Adjusted Per Share Value based on latest NOSH - 85,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 220.90 139.80 69.63 245.19 181.86 117.74 57.99 143.71%
EPS 9.15 4.21 1.60 8.19 6.96 5.11 2.29 151.58%
DPS 1.46 1.46 0.00 1.46 1.46 1.46 0.00 -
NAPS 2.3211 2.2691 2.2743 2.2595 2.3007 2.2914 2.2807 1.17%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.92 0.93 0.92 0.75 0.70 0.75 0.79 -
P/RPS 0.42 0.67 1.34 0.31 0.39 0.65 1.38 -54.72%
P/EPS 10.19 22.36 58.23 9.28 10.19 14.88 34.96 -56.00%
EY 9.82 4.47 1.72 10.77 9.81 6.72 2.86 127.42%
DY 1.57 1.55 0.00 1.92 2.06 1.92 0.00 -
P/NAPS 0.40 0.42 0.41 0.34 0.31 0.33 0.35 9.30%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 25/02/04 21/11/03 28/08/03 29/05/03 26/02/03 09/01/03 -
Price 0.91 0.94 0.88 0.85 0.69 0.66 0.75 -
P/RPS 0.42 0.68 1.28 0.35 0.38 0.57 1.31 -53.12%
P/EPS 10.08 22.60 55.70 10.52 10.04 13.10 33.19 -54.78%
EY 9.92 4.43 1.80 9.50 9.96 7.64 3.01 121.30%
DY 1.58 1.53 0.00 1.69 2.09 2.18 0.00 -
P/NAPS 0.40 0.42 0.39 0.38 0.30 0.29 0.33 13.67%

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