[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 3.41%
YoY- -225.49%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 24,288 12,254 12,266 3,608 2,700 50,926 56,653 -43.05%
PBT 924 234 -68 -1,418 -1,468 -42,719 1,074 -9.51%
Tax 36 47 0 0 0 -91 -306 -
NP 960 281 -68 -1,418 -1,468 -42,810 768 15.99%
-
NP to SH 960 281 -68 -1,418 -1,468 -42,810 768 15.99%
-
Tax Rate -3.90% -20.09% - - - - 28.49% -
Total Cost 23,328 11,973 12,334 5,026 4,168 93,736 55,885 -44.05%
-
Net Worth 26,774 27,285 20,561 19,261 19,414 19,678 63,359 -43.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 26,774 27,285 20,561 19,261 19,414 19,678 63,359 -43.59%
NOSH 40,677 40,724 42,500 40,982 40,777 40,997 41,142 -0.75%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.95% 2.29% -0.55% -39.30% -54.37% -84.06% 1.36% -
ROE 3.59% 1.03% -0.33% -7.36% -7.56% -217.54% 1.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.71 30.09 28.86 8.80 6.62 124.22 137.70 -42.62%
EPS 2.36 0.69 -0.16 -3.46 -3.60 -104.42 1.87 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6582 0.67 0.4838 0.47 0.4761 0.48 1.54 -43.17%
Adjusted Per Share Value based on latest NOSH - 41,204
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.26 1.65 1.65 0.48 0.36 6.84 7.61 -43.08%
EPS 0.13 0.04 -0.01 -0.19 -0.20 -5.75 0.10 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0366 0.0276 0.0259 0.0261 0.0264 0.0851 -43.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.43 0.47 0.55 0.28 0.33 0.29 -
P/RPS 0.54 1.43 1.63 6.25 4.23 0.27 0.21 87.37%
P/EPS 13.56 62.32 -293.75 -15.90 -7.78 -0.32 15.54 -8.66%
EY 7.38 1.60 -0.34 -6.29 -12.86 -316.42 6.44 9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.97 1.17 0.59 0.69 0.19 87.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 26/05/03 -
Price 0.38 0.34 0.39 0.52 0.37 0.38 0.28 -
P/RPS 0.64 1.13 1.35 5.91 5.59 0.31 0.20 116.69%
P/EPS 16.10 49.28 -243.75 -15.03 -10.28 -0.36 15.00 4.81%
EY 6.21 2.03 -0.41 -6.65 -9.73 -274.79 6.67 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.81 1.11 0.78 0.79 0.18 117.69%

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