[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -14.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 37,572 21,562 11,024 6,072 12,254 9,200 1,804 658.38%
PBT 1,961 1,523 233 231 234 -51 -709 -
Tax 109 -466 -2 9 47 0 0 -
NP 2,070 1,057 231 240 281 -51 -709 -
-
NP to SH 2,049 1,057 231 240 281 -51 -709 -
-
Tax Rate -5.56% 30.60% 0.86% -3.90% -20.09% - - -
Total Cost 35,502 20,505 10,793 5,832 11,973 9,251 2,513 485.33%
-
Net Worth 29,946 27,781 27,142 26,774 27,285 20,561 19,261 34.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 29,946 27,781 27,142 26,774 27,285 20,561 19,261 34.24%
NOSH 41,380 40,968 41,249 40,677 40,724 42,500 40,982 0.64%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.51% 4.90% 2.10% 3.95% 2.29% -0.55% -39.30% -
ROE 6.84% 3.80% 0.85% 0.90% 1.03% -0.25% -3.68% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 90.80 52.63 26.72 14.93 30.09 21.65 4.40 653.74%
EPS 5.00 2.58 0.56 0.59 0.69 -0.12 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7237 0.6781 0.658 0.6582 0.67 0.4838 0.47 33.37%
Adjusted Per Share Value based on latest NOSH - 40,677
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.05 2.90 1.48 0.82 1.65 1.24 0.24 663.58%
EPS 0.28 0.14 0.03 0.03 0.04 -0.01 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0373 0.0364 0.036 0.0366 0.0276 0.0259 34.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.41 0.66 0.32 0.43 0.47 0.55 -
P/RPS 0.34 0.78 2.47 2.14 1.43 2.17 12.49 -90.97%
P/EPS 6.26 15.89 117.86 54.24 62.32 -391.67 -31.79 -
EY 15.97 6.29 0.85 1.84 1.60 -0.26 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 1.00 0.49 0.64 0.97 1.17 -48.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 -
Price 0.33 0.33 0.78 0.38 0.34 0.39 0.52 -
P/RPS 0.36 0.63 2.92 2.55 1.13 1.80 11.81 -90.26%
P/EPS 6.66 12.79 139.29 64.41 49.28 -325.00 -30.06 -
EY 15.01 7.82 0.72 1.55 2.03 -0.31 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 1.19 0.58 0.51 0.81 1.11 -44.44%

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