[FACBIND] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 23.06%
YoY- 345.24%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 58,508 53,219 53,879 50,210 48,728 53,561 43,567 21.70%
PBT 2,006 1,966 2,479 3,259 3,005 7,028 1,266 35.87%
Tax -658 -939 -922 -890 -1,080 -3,430 -733 -6.93%
NP 1,348 1,027 1,557 2,369 1,925 3,598 533 85.52%
-
NP to SH 1,348 1,027 1,557 2,369 1,925 3,598 533 85.52%
-
Tax Rate 32.80% 47.76% 37.19% 27.31% 35.94% 48.80% 57.90% -
Total Cost 57,160 52,192 52,322 47,841 46,803 49,963 43,034 20.81%
-
Net Worth 191,108 170,000 193,136 192,587 191,648 173,079 168,360 8.80%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,227 - 1,705 - -
Div Payout % - - - 51.80% - 47.39% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 191,108 170,000 193,136 192,587 191,648 173,079 168,360 8.80%
NOSH 85,316 85,000 85,081 85,215 85,176 85,260 84,603 0.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.30% 1.93% 2.89% 4.72% 3.95% 6.72% 1.22% -
ROE 0.71% 0.60% 0.81% 1.23% 1.00% 2.08% 0.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 68.58 62.61 63.33 58.92 57.21 62.82 51.50 21.01%
EPS 1.58 1.21 1.83 2.78 2.26 4.22 0.63 84.48%
DPS 0.00 0.00 0.00 1.44 0.00 2.00 0.00 -
NAPS 2.24 2.00 2.27 2.26 2.25 2.03 1.99 8.20%
Adjusted Per Share Value based on latest NOSH - 85,215
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 69.63 63.33 64.12 59.75 57.99 63.74 51.85 21.69%
EPS 1.60 1.22 1.85 2.82 2.29 4.28 0.63 86.04%
DPS 0.00 0.00 0.00 1.46 0.00 2.03 0.00 -
NAPS 2.2743 2.0231 2.2984 2.2919 2.2807 2.0597 2.0036 8.80%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.92 0.75 0.70 0.75 0.79 0.81 0.89 -
P/RPS 1.34 1.20 1.11 1.27 1.38 1.29 1.73 -15.64%
P/EPS 58.23 62.07 38.25 26.98 34.96 19.19 141.27 -44.58%
EY 1.72 1.61 2.61 3.71 2.86 5.21 0.71 80.27%
DY 0.00 0.00 0.00 1.92 0.00 2.47 0.00 -
P/NAPS 0.41 0.38 0.31 0.33 0.35 0.40 0.45 -6.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 26/02/03 09/01/03 29/08/02 29/05/02 -
Price 0.88 0.85 0.69 0.66 0.75 0.79 0.88 -
P/RPS 1.28 1.36 1.09 1.12 1.31 1.26 1.71 -17.54%
P/EPS 55.70 70.35 37.70 23.74 33.19 18.72 139.68 -45.79%
EY 1.80 1.42 2.65 4.21 3.01 5.34 0.72 84.09%
DY 0.00 0.00 0.00 2.18 0.00 2.53 0.00 -
P/NAPS 0.39 0.43 0.30 0.29 0.33 0.39 0.44 -7.72%

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