[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -866.17%
YoY- -3073.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 42,490 30,102 18,429 59,275 45,598 22,900 10,618 152.26%
PBT 806 787 1,016 -11,798 2,321 756 450 47.53%
Tax -230 -222 -340 11,798 -772 -289 -157 29.01%
NP 576 565 676 0 1,549 467 293 56.99%
-
NP to SH 576 565 676 -11,868 1,549 467 293 56.99%
-
Tax Rate 28.54% 28.21% 33.46% - 33.26% 38.23% 34.89% -
Total Cost 41,914 29,537 17,753 59,275 44,049 22,433 10,325 154.69%
-
Net Worth 63,359 63,312 63,199 61,199 73,647 72,644 72,647 -8.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,359 63,312 63,199 61,199 73,647 72,644 72,647 -8.72%
NOSH 41,142 40,070 39,999 39,999 40,025 39,914 40,136 1.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.36% 1.88% 3.67% 0.00% 3.40% 2.04% 2.76% -
ROE 0.91% 0.89% 1.07% -19.39% 2.10% 0.64% 0.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 103.27 75.12 46.07 148.19 113.92 57.37 26.45 148.15%
EPS 1.40 1.41 1.69 -29.67 3.87 1.17 0.73 54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.58 1.58 1.53 1.84 1.82 1.81 -10.21%
Adjusted Per Share Value based on latest NOSH - 40,002
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.71 4.04 2.47 7.96 6.12 3.08 1.43 151.90%
EPS 0.08 0.08 0.09 -1.59 0.21 0.06 0.04 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0851 0.085 0.0849 0.0822 0.0989 0.0976 0.0976 -8.73%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.29 0.31 0.29 0.50 0.54 0.55 0.42 -
P/RPS 0.28 0.41 0.63 0.34 0.47 0.96 1.59 -68.61%
P/EPS 20.71 21.99 17.16 -1.69 13.95 47.01 57.53 -49.42%
EY 4.83 4.55 5.83 -59.34 7.17 2.13 1.74 97.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.18 0.33 0.29 0.30 0.23 -11.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 19/11/02 30/08/02 15/05/02 28/02/02 28/11/01 -
Price 0.28 0.29 0.34 0.50 0.55 0.55 0.60 -
P/RPS 0.27 0.39 0.74 0.34 0.48 0.96 2.27 -75.84%
P/EPS 20.00 20.57 20.12 -1.69 14.21 47.01 82.19 -61.05%
EY 5.00 4.86 4.97 -59.34 7.04 2.13 1.22 156.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.33 0.30 0.30 0.33 -33.26%

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