[FACBIND] QoQ TTM 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- -25.45%
YoY- -341.37%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 57,219 49,919 42,066 42,203 60,107 77,198 132,826 -42.87%
PBT 76,921 76,252 13,775 9,720 7,289 5,540 5,946 448.51%
Tax -11,026 -14,558 -20,979 -34,641 -26,319 -23,850 -18,770 -29.79%
NP 65,895 61,694 -7,204 -24,921 -19,030 -18,310 -12,824 -
-
NP to SH 64,663 60,689 -7,970 -27,193 -21,677 -21,242 -15,922 -
-
Tax Rate 14.33% 19.09% 152.30% 356.39% 361.08% 430.51% 315.67% -
Total Cost -8,676 -11,775 49,270 67,124 79,137 95,508 145,650 -
-
Net Worth 207,897 218,921 154,356 148,491 155,983 156,728 156,896 20.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,011 - - - - - - -
Div Payout % 3.11% - - - - - - -
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 207,897 218,921 154,356 148,491 155,983 156,728 156,896 20.57%
NOSH 83,829 83,877 83,889 83,893 83,862 83,812 83,902 -0.05%
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 115.16% 123.59% -17.13% -59.05% -31.66% -23.72% -9.65% -
ROE 31.10% 27.72% -5.16% -18.31% -13.90% -13.55% -10.15% -
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 68.26 59.51 50.14 50.31 71.67 92.11 158.31 -42.83%
EPS 77.14 72.35 -9.50 -32.41 -25.85 -25.34 -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 1.87 20.64%
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 68.09 59.41 50.06 50.22 71.53 91.87 158.07 -42.87%
EPS 76.95 72.22 -9.48 -32.36 -25.80 -25.28 -18.95 -
DPS 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4741 2.6053 1.8369 1.7671 1.8563 1.8652 1.8672 20.57%
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 1.85 2.03 2.29 2.29 1.59 0.50 0.28 250.89%
P/EPS 1.63 1.67 -12.10 -3.55 -4.41 -1.81 -2.37 -
EY 61.22 59.80 -8.26 -28.19 -22.67 -55.10 -42.17 -
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 0.24 65.06%
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 1.83 2.08 2.29 2.62 1.37 0.50 0.32 218.77%
P/EPS 1.62 1.71 -12.10 -4.07 -3.79 -1.81 -2.69 -
EY 61.71 58.35 -8.26 -24.56 -26.38 -55.10 -37.21 -
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 0.27 50.63%

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