[FACBIND] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 44.8%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 450,878 404,325 377,017 247,494 203,756 175,909 206,538 13.88%
PBT 27,469 -19,092 21,373 12,236 11,657 -116 8,473 21.64%
Tax -5,501 -1,157 -3,620 -1,981 -3,856 116 -4,186 4.65%
NP 21,968 -20,249 17,753 10,254 7,801 0 4,286 31.29%
-
NP to SH 18,421 -21,672 17,753 10,254 7,801 -1,506 4,286 27.49%
-
Tax Rate 20.03% - 16.94% 16.19% 33.08% - 49.40% -
Total Cost 428,910 424,574 359,264 237,240 195,954 175,909 202,252 13.34%
-
Net Worth 203,003 187,030 205,945 195,043 193,329 169,075 170,105 2.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 2,420 1,635 1,635 - - -
Div Payout % - - 13.64% 15.95% 20.96% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 203,003 187,030 205,945 195,043 193,329 169,075 170,105 2.98%
NOSH 83,885 83,869 84,059 85,171 85,167 84,962 85,052 -0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.87% -5.01% 4.71% 4.14% 3.83% 0.00% 2.08% -
ROE 9.07% -11.59% 8.62% 5.26% 4.04% -0.89% 2.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 537.49 482.09 448.51 290.58 239.24 207.04 242.84 14.15%
EPS 21.96 -25.84 21.12 12.04 9.16 -1.77 5.04 27.78%
DPS 0.00 0.00 2.88 1.92 1.92 0.00 0.00 -
NAPS 2.42 2.23 2.45 2.29 2.27 1.99 2.00 3.22%
Adjusted Per Share Value based on latest NOSH - 85,215
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 536.57 481.17 448.67 294.53 242.48 209.34 245.79 13.88%
EPS 21.92 -25.79 21.13 12.20 9.28 -1.79 5.10 27.49%
DPS 0.00 0.00 2.88 1.95 1.95 0.00 0.00 -
NAPS 2.4159 2.2258 2.4509 2.3211 2.3007 2.0121 2.0243 2.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.51 0.89 0.92 0.70 0.89 0.85 -
P/RPS 0.13 0.11 0.20 0.32 0.29 0.43 0.35 -15.20%
P/EPS 3.19 -1.97 4.21 7.64 7.64 -50.19 16.87 -24.22%
EY 31.37 -50.67 23.73 13.09 13.09 -1.99 5.93 31.98%
DY 0.00 0.00 3.24 2.09 2.74 0.00 0.00 -
P/NAPS 0.29 0.23 0.36 0.40 0.31 0.45 0.43 -6.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 02/06/06 16/05/05 21/05/04 29/05/03 29/05/02 18/05/01 -
Price 0.85 0.50 0.86 0.91 0.69 0.88 0.90 -
P/RPS 0.16 0.10 0.19 0.31 0.29 0.43 0.37 -13.03%
P/EPS 3.87 -1.93 4.07 7.56 7.53 -49.62 17.86 -22.49%
EY 25.84 -51.68 24.56 13.23 13.28 -2.02 5.60 29.01%
DY 0.00 0.00 3.35 2.11 2.78 0.00 0.00 -
P/NAPS 0.35 0.22 0.35 0.40 0.30 0.44 0.45 -4.10%

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