[FACBIND] YoY Quarter Result on 30-Jun-2015 [#4]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 55.54%
YoY- 246.32%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,811 14,947 15,008 12,956 15,123 13,309 13,446 -5.11%
PBT 330 1,452 2,711 2,988 1,356 7,772 3,717 -33.19%
Tax -2,613 -656 -598 -790 -541 -2,161 -15,823 -25.91%
NP -2,283 796 2,113 2,198 815 5,611 -12,106 -24.26%
-
NP to SH -2,463 858 1,574 1,742 503 5,809 -13,414 -24.59%
-
Tax Rate 791.82% 45.18% 22.06% 26.44% 39.90% 27.80% 425.69% -
Total Cost 12,094 14,151 12,895 10,758 14,308 7,698 25,552 -11.71%
-
Net Worth 215,578 213,062 207,060 204,843 166,829 154,356 156,896 5.43%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 215,578 213,062 207,060 204,843 166,829 154,356 156,896 5.43%
NOSH 85,162 85,162 84,171 83,609 83,414 83,889 83,902 0.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -23.27% 5.33% 14.08% 16.97% 5.39% 42.16% -90.03% -
ROE -1.14% 0.40% 0.76% 0.85% 0.30% 3.76% -8.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.70 17.82 17.83 15.50 18.13 15.86 16.03 -5.11%
EPS -2.93 1.02 1.87 2.08 0.60 6.93 -15.99 -24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.54 2.46 2.45 2.00 1.84 1.87 5.43%
Adjusted Per Share Value based on latest NOSH - 83,609
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.52 17.55 17.62 15.21 17.76 15.63 15.79 -5.11%
EPS -2.89 1.01 1.85 2.05 0.59 6.82 -15.75 -24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5314 2.5018 2.4314 2.4053 1.959 1.8125 1.8423 5.43%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.33 1.28 1.02 1.05 1.33 1.15 0.45 -
P/RPS 11.37 7.18 5.72 6.78 7.34 7.25 2.81 26.22%
P/EPS -45.30 125.14 54.55 50.40 220.56 16.61 -2.81 58.90%
EY -2.21 0.80 1.83 1.98 0.45 6.02 -35.53 -37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.41 0.43 0.67 0.63 0.24 13.74%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 -
Price 1.29 1.28 1.09 0.95 1.39 1.15 0.51 -
P/RPS 11.03 7.18 6.11 6.13 7.67 7.25 3.18 23.02%
P/EPS -43.93 125.14 58.29 45.60 230.51 16.61 -3.19 54.78%
EY -2.28 0.80 1.72 2.19 0.43 6.02 -31.35 -35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.44 0.39 0.70 0.63 0.27 10.81%

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