[FAJAR] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -0.53%
YoY- -378.97%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 17,651 12,254 17,636 22,628 33,172 50,926 56,167 -53.67%
PBT 832 234 -43,576 -44,215 -44,102 -42,719 -10,100 -
Tax 56 47 139 131 249 -91 -175 -
NP 888 281 -43,437 -44,084 -43,853 -42,810 -10,275 -
-
NP to SH 888 281 -43,437 -44,084 -43,853 -42,810 -10,275 -
-
Tax Rate -6.73% -20.09% - - - - - -
Total Cost 16,763 11,973 61,073 66,712 77,025 93,736 66,442 -59.97%
-
Net Worth 26,774 27,461 19,896 19,366 19,414 19,679 56,466 -39.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 26,774 27,461 19,896 19,366 19,414 19,679 56,466 -39.11%
NOSH 40,677 40,987 41,124 41,204 40,777 40,999 36,666 7.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.03% 2.29% -246.30% -194.82% -132.20% -84.06% -18.29% -
ROE 3.32% 1.02% -218.32% -227.63% -225.88% -217.53% -18.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.39 29.90 42.88 54.92 81.35 124.21 153.18 -56.76%
EPS 2.18 0.69 -105.62 -106.99 -107.54 -104.42 -28.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6582 0.67 0.4838 0.47 0.4761 0.48 1.54 -43.17%
Adjusted Per Share Value based on latest NOSH - 41,204
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.37 1.65 2.37 3.04 4.45 6.84 7.54 -53.67%
EPS 0.12 0.04 -5.83 -5.92 -5.89 -5.75 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0369 0.0267 0.026 0.0261 0.0264 0.0758 -39.04%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.43 0.47 0.55 0.28 0.33 0.29 -
P/RPS 0.74 1.44 1.10 1.00 0.34 0.27 0.19 146.93%
P/EPS 14.66 62.72 -0.44 -0.51 -0.26 -0.32 -1.03 -
EY 6.82 1.59 -224.73 -194.52 -384.08 -316.41 -96.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.97 1.17 0.59 0.69 0.19 87.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 26/05/03 -
Price 0.38 0.34 0.39 0.52 0.37 0.38 0.28 -
P/RPS 0.88 1.14 0.91 0.95 0.45 0.31 0.18 187.22%
P/EPS 17.41 49.59 -0.37 -0.49 -0.34 -0.36 -1.00 -
EY 5.74 2.02 -270.83 -205.75 -290.65 -274.78 -100.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.81 1.11 0.78 0.79 0.18 117.69%

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