[FACBIND] QoQ Quarter Result on 30-Sep-2021 [#1]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 74.38%
YoY- -124.95%
Quarter Report
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 13,959 15,749 12,582 5,461 7,949 11,834 13,938 0.10%
PBT 4,138 2,337 6,122 -362 -1,939 2,505 1,260 121.42%
Tax -513 -512 -822 136 -253 -400 -558 -5.46%
NP 3,625 1,825 5,300 -226 -2,192 2,105 702 199.65%
-
NP to SH 2,558 1,493 3,474 -227 -886 1,476 -83 -
-
Tax Rate 12.40% 21.91% 13.43% - - 15.97% 44.29% -
Total Cost 10,334 13,924 7,282 5,687 10,141 9,729 13,236 -15.24%
-
Net Worth 212,223 219,772 218,095 214,739 214,739 229,000 227,322 -4.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 212,223 219,772 218,095 214,739 214,739 229,000 227,322 -4.49%
NOSH 85,162 85,162 85,162 85,162 85,162 85,162 85,162 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.97% 11.59% 42.12% -4.14% -27.58% 17.79% 5.04% -
ROE 1.21% 0.68% 1.59% -0.11% -0.41% 0.64% -0.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.64 18.78 15.00 6.51 9.48 14.11 16.62 0.08%
EPS 3.05 1.78 4.14 -0.27 -1.06 1.76 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.62 2.60 2.56 2.56 2.73 2.71 -4.49%
Adjusted Per Share Value based on latest NOSH - 85,162
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.39 18.49 14.77 6.41 9.33 13.90 16.37 0.08%
EPS 3.00 1.75 4.08 -0.27 -1.04 1.73 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.492 2.5806 2.5609 2.5215 2.5215 2.689 2.6693 -4.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.18 1.26 1.24 1.36 1.41 1.33 1.44 -
P/RPS 7.09 6.71 8.27 20.89 14.88 9.43 8.67 -12.58%
P/EPS 38.69 70.79 29.94 -502.56 -133.49 75.59 -1,455.32 -
EY 2.58 1.41 3.34 -0.20 -0.75 1.32 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.48 0.53 0.55 0.49 0.53 -7.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 24/11/21 29/09/21 21/05/21 24/02/21 -
Price 1.12 1.22 1.27 1.30 1.38 1.40 1.38 -
P/RPS 6.73 6.50 8.47 19.97 14.56 9.92 8.31 -13.14%
P/EPS 36.73 68.54 30.67 -480.39 -130.65 79.56 -1,394.68 -
EY 2.72 1.46 3.26 -0.21 -0.77 1.26 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.51 0.54 0.51 0.51 -9.39%

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