[FACBIND] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 162.69%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 216,814 201,325 175,489 117,475 98,938 88,365 112,261 11.58%
PBT 13,877 -1,138 9,886 4,531 6,264 -1,353 5,472 16.76%
Tax -3,424 -626 -815 -990 -1,970 1,353 -2,883 2.90%
NP 10,453 -1,764 9,071 3,541 4,294 0 2,589 26.17%
-
NP to SH 8,651 -2,148 9,071 3,541 4,294 -1,663 2,589 22.25%
-
Tax Rate 24.67% - 8.24% 21.85% 31.45% - 52.69% -
Total Cost 206,361 203,089 166,418 113,934 94,644 88,365 109,672 11.10%
-
Net Worth 197,185 203,053 204,286 190,669 192,548 168,858 170,328 2.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 1,225 1,226 - - -
Div Payout % - - - 34.62% 28.57% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 197,185 203,053 204,286 190,669 192,548 168,858 170,328 2.46%
NOSH 83,908 83,906 84,068 85,120 85,198 85,282 85,164 -0.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.82% -0.88% 5.17% 3.01% 4.34% 0.00% 2.31% -
ROE 4.39% -1.06% 4.44% 1.86% 2.23% -0.98% 1.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 258.39 239.94 208.75 138.01 116.13 103.62 131.82 11.86%
EPS 10.31 -2.56 10.79 4.16 5.04 -1.95 3.04 22.56%
DPS 0.00 0.00 0.00 1.44 1.44 0.00 0.00 -
NAPS 2.35 2.42 2.43 2.24 2.26 1.98 2.00 2.72%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 258.02 239.59 208.84 139.80 117.74 105.16 133.60 11.58%
EPS 10.30 -2.56 10.79 4.21 5.11 -1.98 3.08 22.27%
DPS 0.00 0.00 0.00 1.46 1.46 0.00 0.00 -
NAPS 2.3466 2.4164 2.4311 2.2691 2.2914 2.0095 2.027 2.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.65 0.57 0.90 0.93 0.75 0.89 0.95 -
P/RPS 0.25 0.24 0.43 0.67 0.65 0.86 0.72 -16.15%
P/EPS 6.30 -22.27 8.34 22.36 14.88 -45.64 31.25 -23.41%
EY 15.86 -4.49 11.99 4.47 6.72 -2.19 3.20 30.55%
DY 0.00 0.00 0.00 1.55 1.92 0.00 0.00 -
P/NAPS 0.28 0.24 0.37 0.42 0.33 0.45 0.48 -8.58%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 21/02/06 24/02/05 25/02/04 26/02/03 30/01/02 08/02/01 -
Price 0.81 0.56 0.91 0.94 0.66 0.90 0.99 -
P/RPS 0.31 0.23 0.44 0.68 0.57 0.87 0.75 -13.68%
P/EPS 7.86 -21.88 8.43 22.60 13.10 -46.15 32.57 -21.08%
EY 12.73 -4.57 11.86 4.43 7.64 -2.17 3.07 26.73%
DY 0.00 0.00 0.00 1.53 2.18 0.00 0.00 -
P/NAPS 0.34 0.23 0.37 0.42 0.29 0.45 0.50 -6.22%

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