[FACBIND] YoY Cumulative Quarter Result on 31-Mar-2001 [#3]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	185,621	152,817	131,932	154,904	151,399	5.22%
YoY %	21.47%	15.83%	-14.83%	2.32%	-	-
Horiz. %	122.60%	100.94%	87.14%	102.32%	100.00%	-
PBT	9,177	8,743	-87	6,355	14,487	-10.77%
YoY %	4.96%	10,149.43%	-101.37%	-56.13%	-	-
Horiz. %	63.35%	60.35%	-0.60%	43.87%	100.00%	-
Tax	-1,486	-2,892	87	-3,140	-5,429	-27.65%
YoY %	48.62%	-3,424.14%	102.77%	42.16%	-	-
Horiz. %	27.37%	53.27%	-1.60%	57.84%	100.00%	-
NP	7,691	5,851	0	3,215	9,058	-4.00%
YoY %	31.45%	0.00%	0.00%	-64.51%	-	-
Horiz. %	84.91%	64.59%	0.00%	35.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	7,691	5,851	-1,130	3,215	9,058	-4.00%
YoY %	31.45%	617.79%	-135.15%	-64.51%	-	-
Horiz. %	84.91%	64.59%	-12.48%	35.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	16.19%	33.08%	-	49.41%	37.47%	-
YoY %	-51.06%	0.00%	-	31.87%	-	-
Horiz. %	43.21%	88.28%	-	131.87%	100.00%	-
Total Cost	177,930	146,966	131,932	151,689	142,341	5.73%
YoY %	21.07%	11.40%	-13.02%	6.57%	-	-
Horiz. %	125.00%	103.25%	92.69%	106.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	195,043	193,329	169,075	170,105	160,047	5.06%
YoY %	0.89%	14.35%	-0.61%	6.28%	-	-
Horiz. %	121.87%	120.80%	105.64%	106.28%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	1,226	1,226	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-
Horiz. %	100.00%	100.00%	-	-	-	-
Div Payout %	15.95%	20.96%	-	-	-	-
YoY %	-23.90%	0.00%	-	-	-	-
Horiz. %	76.10%	100.00%	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	195,043	193,329	169,075	170,105	160,047	5.06%
YoY %	0.89%	14.35%	-0.61%	6.28%	-	-
Horiz. %	121.87%	120.80%	105.64%	106.28%	100.00%	-
NOSH	85,171	85,167	84,962	85,052	85,131	0.01%
YoY %	0.00%	0.24%	-0.11%	-0.09%	-	-
Horiz. %	100.05%	100.04%	99.80%	99.91%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	4.14%	3.83%	0.00%	2.08%	5.98%	-
YoY %	8.09%	0.00%	0.00%	-65.22%	-	-
Horiz. %	69.23%	64.05%	0.00%	34.78%	100.00%	-
ROE	3.94%	3.03%	-0.67%	1.89%	5.66%	-
YoY %	30.03%	552.24%	-135.45%	-66.61%	-	-
Horiz. %	69.61%	53.53%	-11.84%	33.39%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	217.94	179.43	155.28	182.13	177.84	5.21%
YoY %	21.46%	15.55%	-14.74%	2.41%	-	-
Horiz. %	122.55%	100.89%	87.31%	102.41%	100.00%	-
EPS	9.03	6.87	-1.33	3.78	10.64	-4.01%
YoY %	31.44%	616.54%	-135.19%	-64.47%	-	-
Horiz. %	84.87%	64.57%	-12.50%	35.53%	100.00%	-
DPS	1.44	1.44	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-
NAPS	2.29	2.27	1.99	2.00	1.88	5.05%
YoY %	0.88%	14.07%	-0.50%	6.38%	-	-
Horiz. %	121.81%	120.74%	105.85%	106.38%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 84,594
RPS	217.96	179.44	154.92	181.89	177.78	5.22%
YoY %	21.47%	15.83%	-14.83%	2.31%	-	-
Horiz. %	122.60%	100.93%	87.14%	102.31%	100.00%	-
EPS	9.03	6.87	-1.33	3.78	10.64	-4.01%
YoY %	31.44%	616.54%	-135.19%	-64.47%	-	-
Horiz. %	84.87%	64.57%	-12.50%	35.53%	100.00%	-
DPS	1.44	1.44	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-
NAPS	2.2903	2.2701	1.9853	1.9974	1.8793	5.06%
YoY %	0.89%	14.35%	-0.61%	6.28%	-	-
Horiz. %	121.87%	120.79%	105.64%	106.28%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.92	0.70	0.89	0.85	1.80	-
P/RPS	0.42	0.39	0.57	0.47	1.01	-19.68%
YoY %	7.69%	-31.58%	21.28%	-53.47%	-	-
Horiz. %	41.58%	38.61%	56.44%	46.53%	100.00%	-
P/EPS	10.19	10.19	-66.92	22.49	16.92	-11.89%
YoY %	0.00%	115.23%	-397.55%	32.92%	-	-
Horiz. %	60.22%	60.22%	-395.51%	132.92%	100.00%	-
EY	9.82	9.81	-1.49	4.45	5.91	13.52%
YoY %	0.10%	758.39%	-133.48%	-24.70%	-	-
Horiz. %	166.16%	165.99%	-25.21%	75.30%	100.00%	-
DY	1.57	2.06	0.00	0.00	0.00	-
YoY %	-23.79%	0.00%	0.00%	0.00%	-	-
Horiz. %	76.21%	100.00%	-	-	-	-
P/NAPS	0.40	0.31	0.45	0.43	0.96	-19.64%
YoY %	29.03%	-31.11%	4.65%	-55.21%	-	-
Horiz. %	41.67%	32.29%	46.88%	44.79%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	21/05/04	29/05/03	29/05/02	18/05/01	29/05/00	-
Price	0.91	0.69	0.88	0.90	1.58	-
P/RPS	0.42	0.38	0.57	0.49	0.89	-17.10%
YoY %	10.53%	-33.33%	16.33%	-44.94%	-	-
Horiz. %	47.19%	42.70%	64.04%	55.06%	100.00%	-
P/EPS	10.08	10.04	-66.17	23.81	14.85	-9.22%
YoY %	0.40%	115.17%	-377.91%	60.34%	-	-
Horiz. %	67.88%	67.61%	-445.59%	160.34%	100.00%	-
EY	9.92	9.96	-1.51	4.20	6.73	10.17%
YoY %	-0.40%	759.60%	-135.95%	-37.59%	-	-
Horiz. %	147.40%	147.99%	-22.44%	62.41%	100.00%	-
DY	1.58	2.09	0.00	0.00	0.00	-
YoY %	-24.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.60%	100.00%	-	-	-	-
P/NAPS	0.40	0.30	0.44	0.45	0.84	-16.91%
YoY %	33.33%	-31.82%	-2.22%	-46.43%	-	-
Horiz. %	47.62%	35.71%	52.38%	53.57%	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