[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 105.7%
YoY- 130.72%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 50,926 42,490 30,102 18,429 59,275 45,598 22,900 70.62%
PBT -42,719 806 787 1,016 -11,798 2,321 756 -
Tax -91 -230 -222 -340 11,798 -772 -289 -53.81%
NP -42,810 576 565 676 0 1,549 467 -
-
NP to SH -42,810 576 565 676 -11,868 1,549 467 -
-
Tax Rate - 28.54% 28.21% 33.46% - 33.26% 38.23% -
Total Cost 93,736 41,914 29,537 17,753 59,275 44,049 22,433 160.10%
-
Net Worth 19,678 63,359 63,312 63,199 61,199 73,647 72,644 -58.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 19,678 63,359 63,312 63,199 61,199 73,647 72,644 -58.23%
NOSH 40,997 41,142 40,070 39,999 39,999 40,025 39,914 1.80%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -84.06% 1.36% 1.88% 3.67% 0.00% 3.40% 2.04% -
ROE -217.54% 0.91% 0.89% 1.07% -19.39% 2.10% 0.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 124.22 103.27 75.12 46.07 148.19 113.92 57.37 67.60%
EPS -104.42 1.40 1.41 1.69 -29.67 3.87 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 1.54 1.58 1.58 1.53 1.84 1.82 -58.97%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.84 5.71 4.04 2.47 7.96 6.12 3.08 70.46%
EPS -5.75 0.08 0.08 0.09 -1.59 0.21 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0851 0.085 0.0849 0.0822 0.0989 0.0976 -58.27%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.33 0.29 0.31 0.29 0.50 0.54 0.55 -
P/RPS 0.27 0.28 0.41 0.63 0.34 0.47 0.96 -57.17%
P/EPS -0.32 20.71 21.99 17.16 -1.69 13.95 47.01 -
EY -316.42 4.83 4.55 5.83 -59.34 7.17 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.19 0.20 0.18 0.33 0.29 0.30 74.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 27/02/03 19/11/02 30/08/02 15/05/02 28/02/02 -
Price 0.38 0.28 0.29 0.34 0.50 0.55 0.55 -
P/RPS 0.31 0.27 0.39 0.74 0.34 0.48 0.96 -53.02%
P/EPS -0.36 20.00 20.57 20.12 -1.69 14.21 47.01 -
EY -274.79 5.00 4.86 4.97 -59.34 7.04 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.18 0.18 0.22 0.33 0.30 0.30 91.03%

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