[FACBIND] YoY TTM 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- 42.33%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 437,393 420,944 350,295 238,840 206,378 180,826 201,080 13.82%
PBT 20,141 -10,663 20,950 11,143 15,771 410 22,237 -1.63%
Tax -2,938 -3,928 -5,246 -2,425 -6,261 -544 -10,416 -19.00%
NP 17,203 -14,591 15,704 8,718 9,510 -134 11,821 6.45%
-
NP to SH 14,460 -15,658 15,704 8,718 9,510 -134 11,821 3.41%
-
Tax Rate 14.59% - 25.04% 21.76% 39.70% 132.68% 46.84% -
Total Cost 420,190 435,535 334,591 230,122 196,868 180,960 189,259 14.21%
-
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 1,224 1,227 - 25 -
Div Payout % - - 11.56% 14.04% 12.90% - 0.22% -
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 3.93% -3.47% 4.48% 3.65% 4.61% -0.07% 5.88% -
ROE 7.13% -8.37% 7.63% 4.47% 4.92% -0.08% 6.99% -
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 521.65 501.93 416.82 280.28 242.56 213.73 237.70 13.98%
EPS 17.25 -18.67 18.69 10.23 11.18 -0.16 13.97 3.57%
DPS 0.00 0.00 2.16 1.44 1.44 0.00 0.03 -
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 513.60 494.29 411.33 280.45 242.34 212.33 236.11 13.82%
EPS 16.98 -18.39 18.44 10.24 11.17 -0.16 13.88 3.41%
DPS 0.00 0.00 2.13 1.44 1.44 0.00 0.03 -
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 0.13 0.10 0.21 0.33 0.29 0.42 0.36 -15.60%
P/EPS 4.06 -2.73 4.76 8.99 6.26 -561.92 6.08 -6.50%
EY 24.64 -36.61 21.00 11.12 15.97 -0.18 16.44 6.97%
DY 0.00 0.00 2.43 1.57 2.06 0.00 0.04 -
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 0.16 0.10 0.21 0.32 0.28 0.41 0.38 -13.41%
P/EPS 4.93 -2.68 4.60 8.89 6.17 -555.60 6.44 -4.35%
EY 20.29 -37.34 21.73 11.24 16.20 -0.18 15.53 4.55%
DY 0.00 0.00 2.51 1.58 2.09 0.00 0.03 -
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