[FACBIND] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 64.74%
YoY- 20797.56%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 426,299 311,167 224,573 196,066 179,902 209,664 100,172 -1.52%
PBT 8,662 19,452 8,976 14,558 27 27,054 8,787 0.01%
Tax -5,586 -3,842 -2,851 -6,072 -68 -12,110 -3,478 -0.50%
NP 3,076 15,610 6,125 8,486 -41 14,944 5,309 0.58%
-
NP to SH 2,692 15,610 6,125 8,486 -41 14,944 5,309 0.72%
-
Tax Rate 64.49% 19.75% 31.76% 41.71% 251.85% 44.76% 39.58% -
Total Cost 423,223 295,557 218,448 187,580 179,943 194,720 94,863 -1.57%
-
Net Worth 203,040 204,455 190,400 192,587 169,263 170,086 156,758 -0.27%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,815 - 1,224 1,227 - - - -100.00%
Div Payout % 67.43% - 19.98% 14.46% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 203,040 204,455 190,400 192,587 169,263 170,086 156,758 -0.27%
NOSH 83,901 84,137 85,000 85,215 85,486 85,043 85,194 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.72% 5.02% 2.73% 4.33% -0.02% 7.13% 5.30% -
ROE 1.33% 7.63% 3.22% 4.41% -0.02% 8.79% 3.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 508.10 369.83 264.20 230.08 210.44 246.54 117.58 -1.54%
EPS 3.21 18.55 7.21 9.96 -0.05 17.57 6.23 0.70%
DPS 2.16 0.00 1.44 1.44 0.00 0.00 0.00 -100.00%
NAPS 2.42 2.43 2.24 2.26 1.98 2.00 1.84 -0.29%
Adjusted Per Share Value based on latest NOSH - 85,215
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 507.32 370.31 267.25 233.33 214.09 249.51 119.21 -1.52%
EPS 3.20 18.58 7.29 10.10 -0.05 17.78 6.32 0.72%
DPS 2.16 0.00 1.46 1.46 0.00 0.00 0.00 -100.00%
NAPS 2.4163 2.4331 2.2659 2.2919 2.0143 2.0241 1.8655 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.57 0.90 0.93 0.75 0.89 0.95 0.00 -
P/RPS 0.11 0.24 0.35 0.33 0.42 0.39 0.00 -100.00%
P/EPS 17.77 4.85 12.91 7.53 -1,855.69 5.41 0.00 -100.00%
EY 5.63 20.61 7.75 13.28 -0.05 18.50 0.00 -100.00%
DY 3.79 0.00 1.55 1.92 0.00 0.00 0.00 -100.00%
P/NAPS 0.24 0.37 0.42 0.33 0.45 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 24/02/05 25/02/04 26/02/03 30/01/02 08/02/01 - -
Price 0.56 0.91 0.94 0.66 0.90 0.99 0.00 -
P/RPS 0.11 0.25 0.36 0.29 0.43 0.40 0.00 -100.00%
P/EPS 17.45 4.90 13.04 6.63 -1,876.54 5.63 0.00 -100.00%
EY 5.73 20.39 7.67 15.09 -0.05 17.75 0.00 -100.00%
DY 3.86 0.00 1.53 2.18 0.00 0.00 0.00 -100.00%
P/NAPS 0.23 0.37 0.42 0.29 0.45 0.50 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