[FACBIND] YoY Cumulative Quarter Result on 30-Jun-2000 [#4]

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Cumulative Result
Revenue	206,036	185,493	203,798	208,786	161,590	-0.25%
YoY %	11.07%	-8.98%	-2.39%	29.21%	-	-
Horiz. %	127.51%	114.79%	126.12%	129.21%	100.00%	-
PBT	10,709	6,941	6,852	30,369	6,920	-0.45%
YoY %	54.29%	1.30%	-77.44%	338.86%	-	-
Horiz. %	154.75%	100.30%	99.02%	438.86%	100.00%	-
Tax	-3,831	-4,473	-2,641	-12,705	-1,759	-0.80%
YoY %	14.35%	-69.37%	79.21%	-622.29%	-	-
Horiz. %	217.79%	254.29%	150.14%	722.29%	100.00%	-
NP	6,878	2,468	4,211	17,664	5,161	-0.29%
YoY %	178.69%	-41.39%	-76.16%	242.26%	-	-
Horiz. %	133.27%	47.82%	81.59%	342.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	6,878	2,468	4,211	17,664	5,161	-0.29%
YoY %	178.69%	-41.39%	-76.16%	242.26%	-	-
Horiz. %	133.27%	47.82%	81.59%	342.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	35.77%	64.44%	38.54%	41.84%	25.42%	-
YoY %	-44.49%	67.20%	-7.89%	64.59%	-	-
Horiz. %	140.72%	253.50%	151.61%	164.59%	100.00%	-
Total Cost	199,158	183,025	199,587	191,122	156,429	-0.25%
YoY %	8.81%	-8.30%	4.43%	22.18%	-	-
Horiz. %	127.32%	117.00%	127.59%	122.18%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	189,869	172,759	170,485	166,930	151,593	-0.23%
YoY %	9.90%	1.33%	2.13%	10.12%	-	-
Horiz. %	125.25%	113.96%	112.46%	110.12%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	1,226	-	-	-	-	-100.00%
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Div Payout %	17.83%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	189,869	172,759	170,485	166,930	151,593	-0.23%
YoY %	9.90%	1.33%	2.13%	10.12%	-	-
Horiz. %	125.25%	113.96%	112.46%	110.12%	100.00%	-
NOSH	85,143	85,103	85,242	85,168	85,165	0.00%
YoY %	0.05%	-0.16%	0.09%	0.00%	-	-
Horiz. %	99.97%	99.93%	100.09%	100.00%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	3.34%	1.33%	2.07%	8.46%	3.19%	-
YoY %	151.13%	-35.75%	-75.53%	165.20%	-	-
Horiz. %	104.70%	41.69%	64.89%	265.20%	100.00%	-
ROE	3.62%	1.43%	2.47%	10.58%	3.40%	-
YoY %	153.15%	-42.11%	-76.65%	211.18%	-	-
Horiz. %	106.47%	42.06%	72.65%	311.18%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	241.99	217.96	239.08	245.14	189.74	-0.25%
YoY %	11.02%	-8.83%	-2.47%	29.20%	-	-
Horiz. %	127.54%	114.87%	126.00%	129.20%	100.00%	-
EPS	8.08	2.90	4.94	20.74	6.06	-0.29%
YoY %	178.62%	-41.30%	-76.18%	242.24%	-	-
Horiz. %	133.33%	47.85%	81.52%	342.24%	100.00%	-
DPS	1.44	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
NAPS	2.23	2.03	2.00	1.96	1.78	-0.23%
YoY %	9.85%	1.50%	2.04%	10.11%	-	-
Horiz. %	125.28%	114.04%	112.36%	110.11%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 85,123
RPS	241.93	217.81	239.31	245.16	189.74	-0.25%
YoY %	11.07%	-8.98%	-2.39%	29.21%	-	-
Horiz. %	127.51%	114.79%	126.13%	129.21%	100.00%	-
EPS	8.08	2.90	4.94	20.74	6.06	-0.29%
YoY %	178.62%	-41.30%	-76.18%	242.24%	-	-
Horiz. %	133.33%	47.85%	81.52%	342.24%	100.00%	-
DPS	1.44	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
NAPS	2.2295	2.0286	2.0019	1.9602	1.7801	-0.23%
YoY %	9.90%	1.33%	2.13%	10.12%	-	-
Horiz. %	125.25%	113.96%	112.46%	110.12%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	0.75	0.81	0.85	1.30	0.00	-
P/RPS	0.31	0.37	0.36	0.53	0.00	-100.00%
YoY %	-16.22%	2.78%	-32.08%	0.00%	-	-
Horiz. %	58.49%	69.81%	67.92%	100.00%	-	-
P/EPS	9.28	27.93	17.21	6.27	0.00	-100.00%
YoY %	-66.77%	62.29%	174.48%	0.00%	-	-
Horiz. %	148.01%	445.45%	274.48%	100.00%	-	-
EY	10.77	3.58	5.81	15.95	0.00	-100.00%
YoY %	200.84%	-38.38%	-63.57%	0.00%	-	-
Horiz. %	67.52%	22.45%	36.43%	100.00%	-	-
DY	1.92	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
P/NAPS	0.34	0.40	0.43	0.66	0.00	-100.00%
YoY %	-15.00%	-6.98%	-34.85%	0.00%	-	-
Horiz. %	51.52%	60.61%	65.15%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	28/08/03	29/08/02	28/08/01	30/08/00	-	-
Price	0.85	0.79	0.91	1.26	0.00	-
P/RPS	0.35	0.36	0.38	0.51	0.00	-100.00%
YoY %	-2.78%	-5.26%	-25.49%	0.00%	-	-
Horiz. %	68.63%	70.59%	74.51%	100.00%	-	-
P/EPS	10.52	27.24	18.42	6.08	0.00	-100.00%
YoY %	-61.38%	47.88%	202.96%	0.00%	-	-
Horiz. %	173.03%	448.03%	302.96%	100.00%	-	-
EY	9.50	3.67	5.43	16.46	0.00	-100.00%
YoY %	158.86%	-32.41%	-67.01%	0.00%	-	-
Horiz. %	57.72%	22.30%	32.99%	100.00%	-	-
DY	1.69	0.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-
P/NAPS	0.38	0.39	0.46	0.64	0.00	-100.00%
YoY %	-2.56%	-15.22%	-28.12%	0.00%	-	-
Horiz. %	59.38%	60.94%	71.88%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos