[FACBIND] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -27.68%
YoY- 171.97%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 402,478 400,463 253,153 206,036 185,493 203,798 197,575 12.58%
PBT -14,780 19,686 14,097 10,709 6,941 6,852 30,369 -
Tax 320 -5,775 -4,017 -3,831 -4,412 -2,641 -12,705 -
NP -14,460 13,911 10,080 6,878 2,529 4,211 17,664 -
-
NP to SH -15,610 13,911 10,080 6,878 2,529 4,211 17,664 -
-
Tax Rate - 29.34% 28.50% 35.77% 63.56% 38.54% 41.84% -
Total Cost 416,938 386,552 243,073 199,158 182,964 199,587 179,911 15.02%
-
Net Worth 168,648 168,192 195,990 170,000 173,079 170,256 166,842 0.17%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 1,815 1,224 1,227 - 1,702 - -
Div Payout % - 13.05% 12.14% 17.84% - 40.43% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 168,648 168,192 195,990 170,000 173,079 170,256 166,842 0.17%
NOSH 84,324 84,096 84,844 85,000 85,260 85,128 85,123 -0.15%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.59% 3.47% 3.98% 3.34% 1.36% 2.07% 8.94% -
ROE -9.26% 8.27% 5.14% 4.05% 1.46% 2.47% 10.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 477.30 476.20 298.37 242.40 217.56 239.40 232.10 12.76%
EPS -18.51 16.54 11.88 8.09 2.97 4.95 20.75 -
DPS 0.00 2.16 1.44 1.44 0.00 2.00 0.00 -
NAPS 2.00 2.00 2.31 2.00 2.03 2.00 1.96 0.33%
Adjusted Per Share Value based on latest NOSH - 85,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 472.60 470.24 297.26 241.93 217.81 239.31 232.00 12.58%
EPS -18.33 16.33 11.84 8.08 2.97 4.94 20.74 -
DPS 0.00 2.13 1.44 1.44 0.00 2.00 0.00 -
NAPS 1.9803 1.975 2.3014 1.9962 2.0324 1.9992 1.9591 0.17%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.77 0.90 0.75 0.81 0.85 1.30 -
P/RPS 0.11 0.16 0.30 0.31 0.37 0.36 0.56 -23.74%
P/EPS -2.75 4.65 7.58 9.27 27.31 17.18 6.26 -
EY -36.30 21.48 13.20 10.79 3.66 5.82 15.96 -
DY 0.00 2.81 1.60 1.92 0.00 2.35 0.00 -
P/NAPS 0.26 0.39 0.39 0.38 0.40 0.43 0.66 -14.37%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 25/08/05 25/08/04 28/08/03 29/08/02 28/08/01 30/08/00 -
Price 0.50 0.75 0.87 0.85 0.79 0.91 1.26 -
P/RPS 0.10 0.16 0.29 0.35 0.36 0.38 0.54 -24.49%
P/EPS -2.70 4.53 7.32 10.50 26.63 18.40 6.07 -
EY -37.02 22.06 13.66 9.52 3.75 5.44 16.47 -
DY 0.00 2.88 1.66 1.69 0.00 2.20 0.00 -
P/NAPS 0.25 0.38 0.38 0.43 0.39 0.46 0.64 -14.49%

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