[FACBIND] YoY Quarter Result on 31-Mar-2001 [#3]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	68,146	53,879	43,567	42,643	51,227	7.39%
YoY %	26.48%	23.67%	2.17%	-16.76%	-	-
Horiz. %	133.03%	105.18%	85.05%	83.24%	100.00%	-
PBT	4,646	2,479	1,266	883	5,700	-4.97%
YoY %	87.41%	95.81%	43.37%	-84.51%	-	-
Horiz. %	81.51%	43.49%	22.21%	15.49%	100.00%	-
Tax	-496	-922	-733	-257	-1,951	-28.97%
YoY %	46.20%	-25.78%	-185.21%	86.83%	-	-
Horiz. %	25.42%	47.26%	37.57%	13.17%	100.00%	-
NP	4,150	1,557	533	626	3,749	2.57%
YoY %	166.54%	192.12%	-14.86%	-83.30%	-	-
Horiz. %	110.70%	41.53%	14.22%	16.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	4,150	1,557	533	626	3,749	2.57%
YoY %	166.54%	192.12%	-14.86%	-83.30%	-	-
Horiz. %	110.70%	41.53%	14.22%	16.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	10.68%	37.19%	57.90%	29.11%	34.23%	-
YoY %	-71.28%	-35.77%	98.90%	-14.96%	-	-
Horiz. %	31.20%	108.65%	169.15%	85.04%	100.00%	-
Total Cost	63,996	52,322	43,034	42,017	47,478	7.74%
YoY %	22.31%	21.58%	2.42%	-11.50%	-	-
Horiz. %	134.79%	110.20%	90.64%	88.50%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	195,143	193,136	168,360	169,189	160,184	5.05%
YoY %	1.04%	14.72%	-0.49%	5.62%	-	-
Horiz. %	121.82%	120.57%	105.10%	105.62%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	195,143	193,136	168,360	169,189	160,184	5.05%
YoY %	1.04%	14.72%	-0.49%	5.62%	-	-
Horiz. %	121.82%	120.57%	105.10%	105.62%	100.00%	-
NOSH	85,215	85,081	84,603	84,594	85,204	0.00%
YoY %	0.16%	0.56%	0.01%	-0.72%	-	-
Horiz. %	100.01%	99.86%	99.29%	99.28%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	6.09%	2.89%	1.22%	1.47%	7.32%	-
YoY %	110.73%	136.89%	-17.01%	-79.92%	-	-
Horiz. %	83.20%	39.48%	16.67%	20.08%	100.00%	-
ROE	2.13%	0.81%	0.32%	0.37%	2.34%	-
YoY %	162.96%	153.12%	-13.51%	-84.19%	-	-
Horiz. %	91.03%	34.62%	13.68%	15.81%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	79.97	63.33	51.50	50.41	60.12	7.38%
YoY %	26.28%	22.97%	2.16%	-16.15%	-	-
Horiz. %	133.02%	105.34%	85.66%	83.85%	100.00%	-
EPS	4.87	1.83	0.63	0.74	4.40	2.56%
YoY %	166.12%	190.48%	-14.86%	-83.18%	-	-
Horiz. %	110.68%	41.59%	14.32%	16.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.29	2.27	1.99	2.00	1.88	5.05%
YoY %	0.88%	14.07%	-0.50%	6.38%	-	-
Horiz. %	121.81%	120.74%	105.85%	106.38%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 84,594
RPS	80.02	63.27	51.16	50.07	60.15	7.39%
YoY %	26.47%	23.67%	2.18%	-16.76%	-	-
Horiz. %	133.03%	105.19%	85.05%	83.24%	100.00%	-
EPS	4.87	1.83	0.63	0.74	4.40	2.56%
YoY %	166.12%	190.48%	-14.86%	-83.18%	-	-
Horiz. %	110.68%	41.59%	14.32%	16.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.2914	2.2679	1.9769	1.9867	1.8809	5.05%
YoY %	1.04%	14.72%	-0.49%	5.62%	-	-
Horiz. %	121.82%	120.58%	105.10%	105.62%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.92	0.70	0.89	0.85	1.80	-
P/RPS	1.15	1.11	1.73	1.69	2.99	-21.23%
YoY %	3.60%	-35.84%	2.37%	-43.48%	-	-
Horiz. %	38.46%	37.12%	57.86%	56.52%	100.00%	-
P/EPS	18.89	38.25	141.27	114.86	40.91	-17.55%
YoY %	-50.61%	-72.92%	22.99%	180.76%	-	-
Horiz. %	46.17%	93.50%	345.32%	280.76%	100.00%	-
EY	5.29	2.61	0.71	0.87	2.44	21.32%
YoY %	102.68%	267.61%	-18.39%	-64.34%	-	-
Horiz. %	216.80%	106.97%	29.10%	35.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.40	0.31	0.45	0.43	0.96	-19.64%
YoY %	29.03%	-31.11%	4.65%	-55.21%	-	-
Horiz. %	41.67%	32.29%	46.88%	44.79%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	21/05/04	29/05/03	29/05/02	18/05/01	29/05/00	-
Price	0.91	0.69	0.88	0.90	1.58	-
P/RPS	1.14	1.09	1.71	1.79	2.63	-18.84%
YoY %	4.59%	-36.26%	-4.47%	-31.94%	-	-
Horiz. %	43.35%	41.44%	65.02%	68.06%	100.00%	-
P/EPS	18.69	37.70	139.68	121.62	35.91	-15.05%
YoY %	-50.42%	-73.01%	14.85%	238.68%	-	-
Horiz. %	52.05%	104.98%	388.97%	338.68%	100.00%	-
EY	5.35	2.65	0.72	0.82	2.78	17.76%
YoY %	101.89%	268.06%	-12.20%	-70.50%	-	-
Horiz. %	192.45%	95.32%	25.90%	29.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.40	0.30	0.44	0.45	0.84	-16.91%
YoY %	33.33%	-31.82%	-2.22%	-46.43%	-	-
Horiz. %	47.62%	35.71%	52.38%	53.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos