[FACBIND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -146.45%
YoY- -449.4%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,620 15,241 42,066 28,757 18,467 7,388 71,892 -39.66%
PBT 68,103 63,639 13,775 6,003 4,957 1,162 4,674 493.65%
Tax 287 1,158 -20,979 -18,818 -9,666 -5,263 -17,498 -
NP 68,390 64,797 -7,204 -12,815 -4,709 -4,101 -12,824 -
-
NP to SH 67,042 64,284 -7,970 -13,779 -5,591 -4,375 -15,922 -
-
Tax Rate -0.42% -1.82% 152.30% 313.48% 195.00% 452.93% 374.37% -
Total Cost -34,770 -49,556 49,270 41,572 23,176 11,489 84,716 -
-
Net Worth 208,038 218,921 154,276 148,440 155,910 156,728 161,885 18.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,013 - - - - - - -
Div Payout % 3.00% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 208,038 218,921 154,276 148,440 155,910 156,728 161,885 18.14%
NOSH 83,886 83,877 83,846 83,864 83,823 83,812 83,878 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 203.42% 425.15% -17.13% -44.56% -25.50% -55.51% -17.84% -
ROE 32.23% 29.36% -5.17% -9.28% -3.59% -2.79% -9.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.08 18.17 50.17 34.29 22.03 8.81 85.71 -39.67%
EPS 79.92 76.64 -9.50 -16.43 -6.67 -5.22 -18.98 -
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.61 1.84 1.77 1.86 1.87 1.93 18.14%
Adjusted Per Share Value based on latest NOSH - 83,893
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.48 17.90 49.40 33.77 21.68 8.68 84.42 -39.66%
EPS 78.72 75.48 -9.36 -16.18 -6.57 -5.14 -18.70 -
DPS 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4429 2.5706 1.8116 1.743 1.8308 1.8404 1.9009 18.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.26 1.21 1.15 1.15 1.14 0.46 0.45 -
P/RPS 3.14 6.66 2.29 3.35 5.17 5.22 0.53 226.35%
P/EPS 1.58 1.58 -12.10 -7.00 -17.09 -8.81 -2.37 -
EY 63.43 63.34 -8.27 -14.29 -5.85 -11.35 -42.18 -
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.63 0.65 0.61 0.25 0.23 69.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 21/11/12 28/08/12 -
Price 1.25 1.24 1.15 1.32 0.98 0.46 0.51 -
P/RPS 3.12 6.82 2.29 3.85 4.45 5.22 0.60 199.24%
P/EPS 1.56 1.62 -12.10 -8.03 -14.69 -8.81 -2.69 -
EY 63.94 61.81 -8.27 -12.45 -6.81 -11.35 -37.22 -
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.63 0.75 0.53 0.25 0.26 54.45%

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