[FACBIND] YoY Annualized 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- -1.7%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 466,569 376,593 400,463 253,153 206,036 185,493 203,798 14.79%
PBT 26,778 -16,051 19,686 14,097 10,709 6,941 6,852 25.49%
Tax -4,945 1,591 -5,775 -4,017 -3,831 -4,473 -2,641 11.01%
NP 21,833 -14,460 13,911 10,080 6,878 2,468 4,211 31.54%
-
NP to SH 18,399 -15,610 13,911 10,080 6,878 2,468 4,211 27.84%
-
Tax Rate 18.47% - 29.34% 28.50% 35.77% 64.44% 38.54% -
Total Cost 444,736 391,053 386,552 243,073 199,158 183,025 199,587 14.27%
-
Net Worth 208,031 187,929 205,826 197,083 189,869 172,759 170,485 3.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 1,814 1,223 1,226 - - -
Div Payout % - - 13.04% 12.14% 17.83% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 208,031 187,929 205,826 197,083 189,869 172,759 170,485 3.37%
NOSH 83,883 83,896 84,010 84,949 85,143 85,103 85,242 -0.26%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.68% -3.84% 3.47% 3.98% 3.34% 1.33% 2.07% -
ROE 8.84% -8.31% 6.76% 5.11% 3.62% 1.43% 2.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 556.21 448.88 476.68 298.00 241.99 217.96 239.08 15.10%
EPS 21.93 -18.61 16.56 11.86 8.08 2.90 4.94 28.18%
DPS 0.00 0.00 2.16 1.44 1.44 0.00 0.00 -
NAPS 2.48 2.24 2.45 2.32 2.23 2.03 2.00 3.64%
Adjusted Per Share Value based on latest NOSH - 84,844
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 547.86 442.21 470.24 297.26 241.93 217.81 239.31 14.79%
EPS 21.60 -18.33 16.33 11.84 8.08 2.90 4.94 27.86%
DPS 0.00 0.00 2.13 1.44 1.44 0.00 0.00 -
NAPS 2.4428 2.2067 2.4169 2.3142 2.2295 2.0286 2.0019 3.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.51 0.77 0.90 0.75 0.81 0.85 -
P/RPS 0.17 0.11 0.16 0.30 0.31 0.37 0.36 -11.74%
P/EPS 4.33 -2.74 4.65 7.58 9.28 27.93 17.21 -20.53%
EY 23.09 -36.48 21.50 13.18 10.77 3.58 5.81 25.84%
DY 0.00 0.00 2.81 1.60 1.92 0.00 0.00 -
P/NAPS 0.38 0.23 0.31 0.39 0.34 0.40 0.43 -2.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 25/08/05 25/08/04 28/08/03 29/08/02 28/08/01 -
Price 1.14 0.50 0.75 0.87 0.85 0.79 0.91 -
P/RPS 0.20 0.11 0.16 0.29 0.35 0.36 0.38 -10.14%
P/EPS 5.20 -2.69 4.53 7.33 10.52 27.24 18.42 -18.99%
EY 19.24 -37.21 22.08 13.64 9.50 3.67 5.43 23.45%
DY 0.00 0.00 2.88 1.66 1.69 0.00 0.00 -
P/NAPS 0.46 0.22 0.31 0.38 0.38 0.39 0.46 0.00%

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