[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 121.13%
YoY- 409.18%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 60,204 73,716 59,275 60,797 45,800 42,472 30,554 56.97%
PBT 1,574 4,064 -11,798 3,094 1,512 1,800 290 207.89%
Tax -444 -1,360 11,798 -1,029 -578 -628 -290 32.73%
NP 1,130 2,704 0 2,065 934 1,172 0 -
-
NP to SH 1,130 2,704 -11,868 2,065 934 1,172 -374 -
-
Tax Rate 28.21% 33.46% - 33.26% 38.23% 34.89% 100.00% -
Total Cost 59,074 71,012 59,275 58,732 44,866 41,300 30,554 55.01%
-
Net Worth 63,312 63,199 61,199 73,647 72,644 72,647 71,617 -7.86%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,312 63,199 61,199 73,647 72,644 72,647 71,617 -7.86%
NOSH 40,070 39,999 39,999 40,025 39,914 40,136 39,787 0.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.88% 3.67% 0.00% 3.40% 2.04% 2.76% 0.00% -
ROE 1.78% 4.28% -19.39% 2.80% 1.29% 1.61% -0.52% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.24 184.29 148.19 151.90 114.75 105.82 76.79 56.23%
EPS 2.82 6.76 -29.67 5.16 2.34 2.92 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.53 1.84 1.82 1.81 1.80 -8.30%
Adjusted Per Share Value based on latest NOSH - 39,926
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.08 9.90 7.96 8.16 6.15 5.70 4.10 56.99%
EPS 0.15 0.36 -1.59 0.28 0.13 0.16 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0849 0.0822 0.0989 0.0976 0.0976 0.0962 -7.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.31 0.29 0.50 0.54 0.55 0.42 0.37 -
P/RPS 0.21 0.16 0.34 0.36 0.48 0.40 0.48 -42.28%
P/EPS 10.99 4.29 -1.69 10.47 23.50 14.38 -39.36 -
EY 9.10 23.31 -59.34 9.56 4.25 6.95 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.33 0.29 0.30 0.23 0.21 -3.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 19/11/02 30/08/02 15/05/02 28/02/02 28/11/01 30/08/01 -
Price 0.29 0.34 0.50 0.55 0.55 0.60 0.55 -
P/RPS 0.19 0.18 0.34 0.36 0.48 0.57 0.72 -58.75%
P/EPS 10.28 5.03 -1.69 10.66 23.50 20.55 -58.51 -
EY 9.72 19.88 -59.34 9.38 4.25 4.87 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.33 0.30 0.30 0.33 0.31 -30.33%

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