[FACBIND] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 31.26%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Revenue 97,256 101,811 83,150 58,508 48,728 44,808 50,882 -0.69%
PBT 6,491 1,415 4,837 2,006 3,005 -616 3,420 -0.68%
Tax -1,005 -297 -158 -658 -1,080 616 -1,391 0.34%
NP 5,486 1,118 4,679 1,348 1,925 0 2,029 -1.06%
-
NP to SH 4,537 906 4,679 1,348 1,925 -697 2,029 -0.86%
-
Tax Rate 15.48% 20.99% 3.27% 32.80% 35.94% - 40.67% -
Total Cost 91,770 100,693 78,471 57,160 46,803 44,808 48,853 -0.67%
-
Net Worth 192,046 206,366 200,288 191,108 191,648 169,150 153,453 -0.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Net Worth 192,046 206,366 200,288 191,108 191,648 169,150 153,453 -0.24%
NOSH 83,863 83,888 84,154 85,316 85,176 85,000 85,252 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
NP Margin 5.64% 1.10% 5.63% 2.30% 3.95% 0.00% 3.99% -
ROE 2.36% 0.44% 2.34% 0.71% 1.00% -0.41% 1.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 115.97 121.36 98.81 68.58 57.21 52.72 59.68 -0.71%
EPS 5.41 1.08 5.56 1.58 2.26 -0.82 2.38 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.46 2.38 2.24 2.25 1.99 1.80 -0.25%
Adjusted Per Share Value based on latest NOSH - 85,316
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
RPS 115.74 121.16 98.95 69.63 57.99 53.32 60.55 -0.69%
EPS 5.40 1.08 5.57 1.60 2.29 -0.83 2.41 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2855 2.4559 2.3835 2.2743 2.2807 2.013 1.8262 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 - -
Price 0.41 0.67 0.90 0.92 0.79 0.89 0.00 -
P/RPS 0.35 0.55 0.91 1.34 1.38 1.69 0.00 -100.00%
P/EPS 7.58 62.04 16.19 58.23 34.96 -108.54 0.00 -100.00%
EY 13.20 1.61 6.18 1.72 2.86 -0.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.38 0.41 0.35 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 09/01/03 28/11/01 19/11/99 -
Price 0.53 0.58 0.88 0.88 0.75 0.92 0.00 -
P/RPS 0.46 0.48 0.89 1.28 1.31 1.75 0.00 -100.00%
P/EPS 9.80 53.70 15.83 55.70 33.19 -112.20 0.00 -100.00%
EY 10.21 1.86 6.32 1.80 3.01 -0.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.37 0.39 0.33 0.46 0.00 -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
Post a Comment