[FACBIND] YoY 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- 62.69%
YoY- -7.43%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 119,558 99,514 92,339 58,967 50,210 43,557 54,469 13.99%
PBT 7,386 -2,553 5,049 2,525 3,259 -737 2,396 20.62%
Tax -2,419 -329 -657 -332 -890 737 -1,418 9.30%
NP 4,967 -2,882 4,392 2,193 2,369 0 978 31.09%
-
NP to SH 4,114 -3,054 4,392 2,193 2,369 -966 978 27.03%
-
Tax Rate 32.75% - 13.01% 13.15% 27.31% - 59.18% -
Total Cost 114,591 102,396 87,947 56,774 47,841 43,557 53,491 13.53%
-
Net Worth 197,304 203,040 204,455 190,400 192,587 169,263 170,086 2.50%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 1,224 1,227 - - -
Div Payout % - - - 55.81% 51.80% - - -
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 197,304 203,040 204,455 190,400 192,587 169,263 170,086 2.50%
NOSH 83,959 83,901 84,137 85,000 85,215 85,486 85,043 -0.21%
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 4.15% -2.90% 4.76% 3.72% 4.72% 0.00% 1.80% -
ROE 2.09% -1.50% 2.15% 1.15% 1.23% -0.57% 0.58% -
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 142.40 118.61 109.75 69.37 58.92 50.95 64.05 14.23%
EPS 4.90 -3.64 5.22 2.58 2.78 -1.13 1.15 27.31%
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 142.28 118.43 109.89 70.17 59.75 51.84 64.82 13.99%
EPS 4.90 -3.63 5.23 2.61 2.82 -1.15 1.16 27.12%
DPS 0.00 0.00 0.00 1.46 1.46 0.00 0.00 -
NAPS 2.348 2.4163 2.4331 2.2659 2.2919 2.0143 2.0241 2.50%
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 0.46 0.48 0.82 1.34 1.27 1.75 1.48 -17.68%
P/EPS 13.27 -15.66 17.24 36.05 26.98 -78.76 82.61 -26.26%
EY 7.54 -6.39 5.80 2.77 3.71 -1.27 1.21 35.63%
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 0.57 0.47 0.83 1.35 1.12 1.77 1.55 -15.35%
P/EPS 16.53 -15.38 17.43 36.43 23.74 -79.65 86.09 -24.03%
EY 6.05 -6.50 5.74 2.74 4.21 -1.26 1.16 31.67%
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