[FACBIND] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 185,493 131,932 88,365 0 203,798 154,904 112,261 39.89%
PBT 6,941 -87 -1,353 0 6,852 6,355 5,472 17.23%
Tax -4,473 87 1,353 0 -2,641 -3,140 -2,883 34.12%
NP 2,468 0 0 0 4,211 3,215 2,589 -3.14%
-
NP to SH 2,468 -1,130 -1,663 0 4,211 3,215 2,589 -3.14%
-
Tax Rate 64.44% - - - 38.54% 49.41% 52.69% -
Total Cost 183,025 131,932 88,365 0 199,587 151,689 109,672 40.82%
-
Net Worth 172,759 169,075 168,858 169,633 170,485 170,105 170,328 0.95%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 172,759 169,075 168,858 169,633 170,485 170,105 170,328 0.95%
NOSH 85,103 84,962 85,282 85,242 85,242 85,052 85,164 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.33% 0.00% 0.00% 0.00% 2.07% 2.08% 2.31% -
ROE 1.43% -0.67% -0.98% 0.00% 2.47% 1.89% 1.52% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 217.96 155.28 103.62 0.00 239.08 182.13 131.82 39.95%
EPS 2.90 -1.33 -1.95 0.00 4.94 3.78 3.04 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.99 1.98 1.99 2.00 2.00 2.00 1.00%
Adjusted Per Share Value based on latest NOSH - 85,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 217.81 154.92 103.76 0.00 239.31 181.89 131.82 39.89%
EPS 2.90 -1.33 -1.95 0.00 4.94 3.78 3.04 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0286 1.9853 1.9828 1.9919 2.0019 1.9974 2.0001 0.95%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.81 0.89 0.89 0.89 0.85 0.85 0.95 -
P/RPS 0.37 0.57 0.86 0.00 0.36 0.47 0.72 -35.92%
P/EPS 27.93 -66.92 -45.64 0.00 17.21 22.49 31.25 -7.23%
EY 3.58 -1.49 -2.19 0.00 5.81 4.45 3.20 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.45 0.45 0.43 0.43 0.48 -11.47%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 30/01/02 28/11/01 28/08/01 18/05/01 08/02/01 -
Price 0.79 0.88 0.90 0.92 0.91 0.90 0.99 -
P/RPS 0.36 0.57 0.87 0.00 0.38 0.49 0.75 -38.77%
P/EPS 27.24 -66.17 -46.15 0.00 18.42 23.81 32.57 -11.26%
EY 3.67 -1.51 -2.17 0.00 5.43 4.20 3.07 12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.45 0.46 0.46 0.45 0.50 -15.30%

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