[FACBIND] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -3.07%
YoY- 156.17%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 404,324 433,628 402,650 350,978 234,950 197,876 176,730 14.78%
PBT -14,232 27,754 -2,276 19,772 9,062 12,528 -2,706 31.85%
Tax 6,272 -6,848 -1,252 -1,630 -1,980 -3,940 2,706 15.03%
NP -7,960 20,906 -3,528 18,142 7,082 8,588 0 -
-
NP to SH -6,796 17,302 -4,296 18,142 7,082 8,588 -3,326 12.64%
-
Tax Rate - 24.67% - 8.24% 21.85% 31.45% - -
Total Cost 412,284 412,722 406,178 332,836 227,868 189,288 176,730 15.15%
-
Net Worth 203,040 197,185 203,053 204,286 190,669 192,548 168,858 3.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,712 - - - 2,451 2,453 - -
Div Payout % 0.00% - - - 34.62% 28.57% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 203,040 197,185 203,053 204,286 190,669 192,548 168,858 3.11%
NOSH 83,901 83,908 83,906 84,068 85,120 85,198 85,282 -0.27%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.97% 4.82% -0.88% 5.17% 3.01% 4.34% 0.00% -
ROE -3.35% 8.77% -2.12% 8.88% 3.71% 4.46% -1.97% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 481.90 516.78 479.88 417.49 276.02 232.25 207.23 15.09%
EPS -8.10 20.62 -5.12 21.58 8.32 10.08 -3.90 12.94%
DPS 8.00 0.00 0.00 0.00 2.88 2.88 0.00 -
NAPS 2.42 2.35 2.42 2.43 2.24 2.26 1.98 3.39%
Adjusted Per Share Value based on latest NOSH - 84,137
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 481.17 516.04 479.17 417.68 279.60 235.48 210.32 14.78%
EPS -8.09 20.59 -5.11 21.59 8.43 10.22 -3.96 12.63%
DPS 7.99 0.00 0.00 0.00 2.92 2.92 0.00 -
NAPS 2.4163 2.3466 2.4164 2.4311 2.2691 2.2914 2.0095 3.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.88 0.65 0.57 0.90 0.93 0.75 0.89 -
P/RPS 0.18 0.13 0.12 0.22 0.34 0.32 0.43 -13.50%
P/EPS -10.86 3.15 -11.13 4.17 11.18 7.44 -22.82 -11.63%
EY -9.20 31.72 -8.98 23.98 8.95 13.44 -4.38 13.16%
DY 9.09 0.00 0.00 0.00 3.10 3.84 0.00 -
P/NAPS 0.36 0.28 0.24 0.37 0.42 0.33 0.45 -3.64%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 14/02/07 21/02/06 24/02/05 25/02/04 26/02/03 30/01/02 -
Price 0.66 0.81 0.56 0.91 0.94 0.66 0.90 -
P/RPS 0.14 0.16 0.12 0.22 0.34 0.28 0.43 -17.05%
P/EPS -8.15 3.93 -10.94 4.22 11.30 6.55 -23.08 -15.92%
EY -12.27 25.46 -9.14 23.71 8.85 15.27 -4.33 18.94%
DY 12.12 0.00 0.00 0.00 3.06 4.36 0.00 -
P/NAPS 0.27 0.34 0.23 0.37 0.42 0.29 0.45 -8.15%

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