[FACBIND] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -21.61%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Revenue 389,024 407,244 332,600 234,032 194,912 0 0 -100.00%
PBT 25,964 5,660 19,348 8,024 12,020 0 0 -100.00%
Tax -4,020 -1,188 -632 -2,632 -4,320 0 0 -100.00%
NP 21,944 4,472 18,716 5,392 7,700 0 0 -100.00%
-
NP to SH 18,148 3,624 18,716 5,392 7,700 0 0 -100.00%
-
Tax Rate 15.48% 20.99% 3.27% 32.80% 35.94% - - -
Total Cost 367,080 402,772 313,884 228,640 187,212 0 0 -100.00%
-
Net Worth 192,046 206,366 200,288 191,108 191,648 169,633 153,297 -0.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Net Worth 192,046 206,366 200,288 191,108 191,648 169,633 153,297 -0.24%
NOSH 83,863 83,888 84,154 85,316 85,176 85,242 85,165 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
NP Margin 5.64% 1.10% 5.63% 2.30% 3.95% 0.00% 0.00% -
ROE 9.45% 1.76% 9.34% 2.82% 4.02% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 463.88 485.46 395.22 274.31 228.83 0.00 0.00 -100.00%
EPS 21.64 4.32 22.24 6.32 9.04 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.46 2.38 2.24 2.25 1.99 1.80 -0.25%
Adjusted Per Share Value based on latest NOSH - 85,316
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 456.80 478.20 390.55 274.81 228.87 0.00 0.00 -100.00%
EPS 21.31 4.26 21.98 6.33 9.04 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2551 2.4232 2.3518 2.2441 2.2504 1.9919 1.8001 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 - -
Price 0.41 0.67 0.90 0.92 0.79 0.89 0.00 -
P/RPS 0.09 0.14 0.23 0.34 0.35 0.00 0.00 -100.00%
P/EPS 1.89 15.51 4.05 14.56 8.74 0.00 0.00 -100.00%
EY 52.78 6.45 24.71 6.87 11.44 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.38 0.41 0.35 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 09/01/03 28/11/01 19/11/99 -
Price 0.53 0.58 0.88 0.88 0.75 0.92 0.00 -
P/RPS 0.11 0.12 0.22 0.32 0.33 0.00 0.00 -100.00%
P/EPS 2.45 13.43 3.96 13.92 8.30 0.00 0.00 -100.00%
EY 40.83 7.45 25.27 7.18 12.05 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.37 0.39 0.33 0.46 0.00 -100.00%

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