[FACBIND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 31.06%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 282,763 175,489 83,150 253,153 185,621 117,475 58,508 185.57%
PBT 16,030 9,886 4,837 14,097 9,177 4,531 2,006 299.19%
Tax -2,715 -815 -158 -4,017 -1,486 -990 -658 157.03%
NP 13,315 9,071 4,679 10,080 7,691 3,541 1,348 359.72%
-
NP to SH 13,315 9,071 4,679 10,080 7,691 3,541 1,348 359.72%
-
Tax Rate 16.94% 8.24% 3.27% 28.50% 16.19% 21.85% 32.80% -
Total Cost 269,448 166,418 78,471 243,073 177,930 113,934 57,160 180.87%
-
Net Worth 205,945 204,286 200,288 197,083 195,043 190,669 191,108 5.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,815 - - 1,223 1,226 1,225 - -
Div Payout % 13.64% - - 12.14% 15.95% 34.62% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 205,945 204,286 200,288 197,083 195,043 190,669 191,108 5.10%
NOSH 84,059 84,068 84,154 84,949 85,171 85,120 85,316 -0.98%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.71% 5.17% 5.63% 3.98% 4.14% 3.01% 2.30% -
ROE 6.47% 4.44% 2.34% 5.11% 3.94% 1.86% 0.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 336.38 208.75 98.81 298.00 217.94 138.01 68.58 188.40%
EPS 15.84 10.79 5.56 11.86 9.03 4.16 1.58 364.29%
DPS 2.16 0.00 0.00 1.44 1.44 1.44 0.00 -
NAPS 2.45 2.43 2.38 2.32 2.29 2.24 2.24 6.15%
Adjusted Per Share Value based on latest NOSH - 84,844
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 332.03 206.06 97.64 297.26 217.96 137.94 68.70 185.58%
EPS 15.63 10.65 5.49 11.84 9.03 4.16 1.58 360.18%
DPS 2.13 0.00 0.00 1.44 1.44 1.44 0.00 -
NAPS 2.4183 2.3988 2.3518 2.3142 2.2903 2.2389 2.2441 5.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.89 0.90 0.90 0.90 0.92 0.93 0.92 -
P/RPS 0.26 0.43 0.91 0.30 0.42 0.67 1.34 -66.45%
P/EPS 5.62 8.34 16.19 7.58 10.19 22.36 58.23 -78.92%
EY 17.80 11.99 6.18 13.18 9.82 4.47 1.72 374.21%
DY 2.43 0.00 0.00 1.60 1.57 1.55 0.00 -
P/NAPS 0.36 0.37 0.38 0.39 0.40 0.42 0.41 -8.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 24/02/05 29/11/04 25/08/04 21/05/04 25/02/04 21/11/03 -
Price 0.86 0.91 0.88 0.87 0.91 0.94 0.88 -
P/RPS 0.26 0.44 0.89 0.29 0.42 0.68 1.28 -65.41%
P/EPS 5.43 8.43 15.83 7.33 10.08 22.60 55.70 -78.78%
EY 18.42 11.86 6.32 13.64 9.92 4.43 1.80 370.68%
DY 2.51 0.00 0.00 1.66 1.58 1.53 0.00 -
P/NAPS 0.35 0.37 0.37 0.38 0.40 0.42 0.39 -6.95%

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