[FAJAR] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 99.15%
YoY- -225.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,054 7,396 1,129 675 8,436 12,388 11,673 -59.12%
PBT 285 658 -342 -367 -43,525 19 -229 -
Tax 47 0 0 0 139 -8 118 -45.89%
NP 332 658 -342 -367 -43,386 11 -111 -
-
NP to SH 332 658 -342 -367 -43,386 11 -111 -
-
Tax Rate -16.49% 0.00% - - - 42.11% - -
Total Cost 2,722 6,738 1,471 1,042 51,822 12,377 11,784 -62.38%
-
Net Worth 27,461 19,896 19,366 19,414 19,679 56,466 62,635 -42.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,461 19,896 19,366 19,414 19,679 56,466 62,635 -42.31%
NOSH 40,987 41,124 41,204 40,777 40,999 36,666 39,642 2.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.87% 8.90% -30.29% -54.37% -514.30% 0.09% -0.95% -
ROE 1.21% 3.31% -1.77% -1.89% -220.46% 0.02% -0.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.45 17.98 2.74 1.66 20.58 33.79 29.45 -60.03%
EPS 0.81 1.60 -0.83 -0.90 -105.82 0.03 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.4838 0.47 0.4761 0.48 1.54 1.58 -43.58%
Adjusted Per Share Value based on latest NOSH - 40,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.41 0.99 0.15 0.09 1.13 1.66 1.57 -59.17%
EPS 0.04 0.09 -0.05 -0.05 -5.83 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0267 0.026 0.0261 0.0264 0.0758 0.0841 -42.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.43 0.47 0.55 0.28 0.33 0.29 0.31 -
P/RPS 5.77 2.61 20.07 16.92 1.60 0.86 1.05 211.72%
P/EPS 53.09 29.38 -66.27 -31.11 -0.31 966.67 -110.71 -
EY 1.88 3.40 -1.51 -3.21 -320.67 0.10 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.97 1.17 0.59 0.69 0.19 0.20 117.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 -
Price 0.34 0.39 0.52 0.37 0.38 0.28 0.29 -
P/RPS 4.56 2.17 18.98 22.35 1.85 0.83 0.98 178.97%
P/EPS 41.98 24.37 -62.65 -41.11 -0.36 933.33 -103.57 -
EY 2.38 4.10 -1.60 -2.43 -278.47 0.11 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 1.11 0.78 0.79 0.18 0.18 100.35%

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