[FACBIND] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 89.24%
YoY- 166.54%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 121,345 101,919 107,274 68,146 53,879 43,567 42,643 19.03%
PBT 6,725 -13,181 6,144 4,646 2,479 1,266 883 40.24%
Tax -702 -242 -1,900 -496 -922 -733 -257 18.22%
NP 6,023 -13,423 4,244 4,150 1,557 533 626 45.81%
-
NP to SH 5,165 -14,106 4,244 4,150 1,557 533 626 42.12%
-
Tax Rate 10.44% - 30.92% 10.68% 37.19% 57.90% 29.11% -
Total Cost 115,322 115,342 103,030 63,996 52,322 43,034 42,017 18.31%
-
Net Worth 202,910 187,017 205,897 195,143 193,136 168,360 169,189 3.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 1,815 - - - - -
Div Payout % - - 42.77% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 202,910 187,017 205,897 195,143 193,136 168,360 169,189 3.07%
NOSH 83,847 83,864 84,039 85,215 85,081 84,603 84,594 -0.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.96% -13.17% 3.96% 6.09% 2.89% 1.22% 1.47% -
ROE 2.55% -7.54% 2.06% 2.13% 0.81% 0.32% 0.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 144.72 121.53 127.65 79.97 63.33 51.50 50.41 19.20%
EPS 6.16 -16.82 5.05 4.87 1.83 0.63 0.74 42.33%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.23 2.45 2.29 2.27 1.99 2.00 3.22%
Adjusted Per Share Value based on latest NOSH - 85,215
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 142.49 119.68 125.96 80.02 63.27 51.16 50.07 19.03%
EPS 6.06 -16.56 4.98 4.87 1.83 0.63 0.74 41.95%
DPS 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
NAPS 2.3826 2.196 2.4177 2.2914 2.2679 1.9769 1.9867 3.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.51 0.89 0.92 0.70 0.89 0.85 -
P/RPS 0.48 0.42 0.70 1.15 1.11 1.73 1.69 -18.91%
P/EPS 11.36 -3.03 17.62 18.89 38.25 141.27 114.86 -31.98%
EY 8.80 -32.98 5.67 5.29 2.61 0.71 0.87 47.03%
DY 0.00 0.00 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.36 0.40 0.31 0.45 0.43 -6.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 02/06/06 16/05/05 21/05/04 29/05/03 29/05/02 18/05/01 -
Price 0.85 0.50 0.86 0.91 0.69 0.88 0.90 -
P/RPS 0.59 0.41 0.67 1.14 1.09 1.71 1.79 -16.88%
P/EPS 13.80 -2.97 17.03 18.69 37.70 139.68 121.62 -30.40%
EY 7.25 -33.64 5.87 5.35 2.65 0.72 0.82 43.77%
DY 0.00 0.00 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.35 0.40 0.30 0.44 0.45 -4.10%

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