[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 650.98%
YoY- 100.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 21,562 11,024 6,072 12,254 9,200 1,804 675 904.63%
PBT 1,523 233 231 234 -51 -709 -367 -
Tax -466 -2 9 47 0 0 0 -
NP 1,057 231 240 281 -51 -709 -367 -
-
NP to SH 1,057 231 240 281 -51 -709 -367 -
-
Tax Rate 30.60% 0.86% -3.90% -20.09% - - - -
Total Cost 20,505 10,793 5,832 11,973 9,251 2,513 1,042 627.56%
-
Net Worth 27,781 27,142 26,774 27,285 20,561 19,261 19,414 26.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 27,781 27,142 26,774 27,285 20,561 19,261 19,414 26.95%
NOSH 40,968 41,249 40,677 40,724 42,500 40,982 40,777 0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.90% 2.10% 3.95% 2.29% -0.55% -39.30% -54.37% -
ROE 3.80% 0.85% 0.90% 1.03% -0.25% -3.68% -1.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 52.63 26.72 14.93 30.09 21.65 4.40 1.66 899.62%
EPS 2.58 0.56 0.59 0.69 -0.12 -1.73 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6781 0.658 0.6582 0.67 0.4838 0.47 0.4761 26.56%
Adjusted Per Share Value based on latest NOSH - 40,987
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.90 1.48 0.82 1.65 1.24 0.24 0.09 910.46%
EPS 0.14 0.03 0.03 0.04 -0.01 -0.10 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0364 0.036 0.0366 0.0276 0.0259 0.0261 26.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.66 0.32 0.43 0.47 0.55 0.28 -
P/RPS 0.78 2.47 2.14 1.43 2.17 12.49 16.92 -87.11%
P/EPS 15.89 117.86 54.24 62.32 -391.67 -31.79 -31.11 -
EY 6.29 0.85 1.84 1.60 -0.26 -3.15 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 0.49 0.64 0.97 1.17 0.59 1.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 -
Price 0.33 0.78 0.38 0.34 0.39 0.52 0.37 -
P/RPS 0.63 2.92 2.55 1.13 1.80 11.81 22.35 -90.71%
P/EPS 12.79 139.29 64.41 49.28 -325.00 -30.06 -41.11 -
EY 7.82 0.72 1.55 2.03 -0.31 -3.33 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.19 0.58 0.51 0.81 1.11 0.78 -26.62%

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