[FACBIND] QoQ Cumulative Quarter Result on 30-Sep-2000 [#1]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 203,798 154,904 112,261 0 208,786 151,399 100,172 -0.71%
PBT 6,852 6,355 5,472 0 30,369 14,487 8,787 0.25%
Tax -2,641 -3,140 -2,883 0 -12,705 -5,429 -3,478 0.27%
NP 4,211 3,215 2,589 0 17,664 9,058 5,309 0.23%
-
NP to SH 4,211 3,215 2,589 0 17,664 9,058 5,309 0.23%
-
Tax Rate 38.54% 49.41% 52.69% - 41.84% 37.47% 39.58% -
Total Cost 199,587 151,689 109,672 0 191,122 142,341 94,863 -0.75%
-
Net Worth 170,485 170,105 170,328 168,634 166,930 160,047 156,798 -0.08%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 170,485 170,105 170,328 168,634 166,930 160,047 156,798 -0.08%
NOSH 85,242 85,052 85,164 85,168 85,168 85,131 85,216 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 2.07% 2.08% 2.31% 0.00% 8.46% 5.98% 5.30% -
ROE 2.47% 1.89% 1.52% 0.00% 10.58% 5.66% 3.39% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 239.08 182.13 131.82 0.00 245.14 177.84 117.55 -0.71%
EPS 4.94 3.78 3.04 0.00 20.74 10.64 6.23 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.98 1.96 1.88 1.84 -0.08%
Adjusted Per Share Value based on latest NOSH - 85,238
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 242.53 184.34 133.60 0.00 248.47 180.17 119.21 -0.71%
EPS 5.01 3.83 3.08 0.00 21.02 10.78 6.32 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0289 2.0244 2.027 2.0068 1.9866 1.9046 1.866 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.85 0.85 0.95 1.10 1.30 1.80 0.00 -
P/RPS 0.36 0.47 0.72 0.00 0.53 1.01 0.00 -100.00%
P/EPS 17.21 22.49 31.25 0.00 6.27 16.92 0.00 -100.00%
EY 5.81 4.45 3.20 0.00 15.95 5.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.56 0.66 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 18/05/01 08/02/01 29/11/00 30/08/00 29/05/00 18/02/00 -
Price 0.91 0.90 0.99 1.14 1.26 1.58 1.78 -
P/RPS 0.38 0.49 0.75 0.00 0.51 0.89 1.51 1.40%
P/EPS 18.42 23.81 32.57 0.00 6.08 14.85 28.57 0.44%
EY 5.43 4.20 3.07 0.00 16.46 6.73 3.50 -0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.50 0.58 0.64 0.84 0.97 0.75%

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