[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 95.2%
YoY- -108.85%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,048 24,288 12,254 12,266 3,608 2,700 50,926 -42.62%
PBT 466 924 234 -68 -1,418 -1,468 -42,719 -
Tax -4 36 47 0 0 0 -91 -87.42%
NP 462 960 281 -68 -1,418 -1,468 -42,810 -
-
NP to SH 462 960 281 -68 -1,418 -1,468 -42,810 -
-
Tax Rate 0.86% -3.90% -20.09% - - - - -
Total Cost 21,586 23,328 11,973 12,334 5,026 4,168 93,736 -62.26%
-
Net Worth 27,142 26,774 27,285 20,561 19,261 19,414 19,678 23.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 27,142 26,774 27,285 20,561 19,261 19,414 19,678 23.78%
NOSH 41,249 40,677 40,724 42,500 40,982 40,777 40,997 0.40%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.10% 3.95% 2.29% -0.55% -39.30% -54.37% -84.06% -
ROE 1.70% 3.59% 1.03% -0.33% -7.36% -7.56% -217.54% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.45 59.71 30.09 28.86 8.80 6.62 124.22 -42.85%
EPS 1.12 2.36 0.69 -0.16 -3.46 -3.60 -104.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.6582 0.67 0.4838 0.47 0.4761 0.48 23.28%
Adjusted Per Share Value based on latest NOSH - 41,124
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.96 3.26 1.65 1.65 0.48 0.36 6.84 -42.64%
EPS 0.06 0.13 0.04 -0.01 -0.19 -0.20 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.036 0.0366 0.0276 0.0259 0.0261 0.0264 23.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.32 0.43 0.47 0.55 0.28 0.33 -
P/RPS 1.23 0.54 1.43 1.63 6.25 4.23 0.27 173.54%
P/EPS 58.93 13.56 62.32 -293.75 -15.90 -7.78 -0.32 -
EY 1.70 7.38 1.60 -0.34 -6.29 -12.86 -316.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.49 0.64 0.97 1.17 0.59 0.69 27.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 -
Price 0.78 0.38 0.34 0.39 0.52 0.37 0.38 -
P/RPS 1.46 0.64 1.13 1.35 5.91 5.59 0.31 179.65%
P/EPS 69.64 16.10 49.28 -243.75 -15.03 -10.28 -0.36 -
EY 1.44 6.21 2.03 -0.41 -6.65 -9.73 -274.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.58 0.51 0.81 1.11 0.78 0.79 31.24%

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