[FAJAR] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -11.64%
YoY- -713.07%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,628 33,172 50,926 56,167 66,477 67,086 59,275 -47.28%
PBT -44,215 -44,102 -42,719 -10,100 -8,554 -8,019 -8,585 197.34%
Tax 131 249 -91 -175 -650 -900 -717 -
NP -44,084 -43,853 -42,810 -10,275 -9,204 -8,919 -9,302 181.34%
-
NP to SH -44,084 -43,853 -42,810 -10,275 -9,204 -8,919 -9,302 181.34%
-
Tax Rate - - - - - - - -
Total Cost 66,712 77,025 93,736 66,442 75,681 76,005 68,577 -1.81%
-
Net Worth 19,366 19,414 19,679 56,466 62,635 63,199 61,204 -53.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 19,366 19,414 19,679 56,466 62,635 63,199 61,204 -53.46%
NOSH 41,204 40,777 40,999 36,666 39,642 39,999 40,002 1.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -194.82% -132.20% -84.06% -18.29% -13.85% -13.29% -15.69% -
ROE -227.63% -225.88% -217.53% -18.20% -14.69% -14.11% -15.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.92 81.35 124.21 153.18 167.69 167.72 148.18 -48.30%
EPS -106.99 -107.54 -104.42 -28.02 -23.22 -22.30 -23.25 175.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4761 0.48 1.54 1.58 1.58 1.53 -54.37%
Adjusted Per Share Value based on latest NOSH - 36,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.04 4.45 6.84 7.54 8.93 9.01 7.96 -47.26%
EPS -5.92 -5.89 -5.75 -1.38 -1.24 -1.20 -1.25 181.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0261 0.0264 0.0758 0.0841 0.0849 0.0822 -53.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.28 0.33 0.29 0.31 0.29 0.50 -
P/RPS 1.00 0.34 0.27 0.19 0.18 0.17 0.34 104.87%
P/EPS -0.51 -0.26 -0.32 -1.03 -1.34 -1.30 -2.15 -61.57%
EY -194.52 -384.08 -316.41 -96.63 -74.89 -76.89 -46.51 158.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.59 0.69 0.19 0.20 0.18 0.33 131.97%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 19/11/02 30/08/02 -
Price 0.52 0.37 0.38 0.28 0.29 0.34 0.50 -
P/RPS 0.95 0.45 0.31 0.18 0.17 0.20 0.34 98.00%
P/EPS -0.49 -0.34 -0.36 -1.00 -1.25 -1.52 -2.15 -62.58%
EY -205.75 -290.65 -274.78 -100.08 -80.06 -65.58 -46.51 168.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.78 0.79 0.18 0.18 0.22 0.33 123.99%

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