[FAJAR] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1.47%
YoY- -322.74%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,474 17,651 12,254 17,636 22,628 33,172 50,926 -43.62%
PBT 1,176 832 234 -43,576 -44,215 -44,102 -42,719 -
Tax 45 56 47 139 131 249 -91 -
NP 1,221 888 281 -43,437 -44,084 -43,853 -42,810 -
-
NP to SH 1,221 888 281 -43,437 -44,084 -43,853 -42,810 -
-
Tax Rate -3.83% -6.73% -20.09% - - - - -
Total Cost 20,253 16,763 11,973 61,073 66,712 77,025 93,736 -63.82%
-
Net Worth 29,610 26,774 27,461 19,896 19,366 19,414 19,679 31.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 29,610 26,774 27,461 19,896 19,366 19,414 19,679 31.14%
NOSH 45,000 40,677 40,987 41,124 41,204 40,777 40,999 6.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.69% 5.03% 2.29% -246.30% -194.82% -132.20% -84.06% -
ROE 4.12% 3.32% 1.02% -218.32% -227.63% -225.88% -217.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.72 43.39 29.90 42.88 54.92 81.35 124.21 -46.99%
EPS 2.71 2.18 0.69 -105.62 -106.99 -107.54 -104.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.6582 0.67 0.4838 0.47 0.4761 0.48 23.28%
Adjusted Per Share Value based on latest NOSH - 41,124
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.88 2.37 1.65 2.37 3.04 4.45 6.84 -43.67%
EPS 0.16 0.12 0.04 -5.83 -5.92 -5.89 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.036 0.0369 0.0267 0.026 0.0261 0.0264 31.31%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.32 0.43 0.47 0.55 0.28 0.33 -
P/RPS 1.38 0.74 1.44 1.10 1.00 0.34 0.27 195.25%
P/EPS 24.32 14.66 62.72 -0.44 -0.51 -0.26 -0.32 -
EY 4.11 6.82 1.59 -224.73 -194.52 -384.08 -316.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.49 0.64 0.97 1.17 0.59 0.69 27.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 -
Price 0.78 0.38 0.34 0.39 0.52 0.37 0.38 -
P/RPS 1.63 0.88 1.14 0.91 0.95 0.45 0.31 200.86%
P/EPS 28.75 17.41 49.59 -0.37 -0.49 -0.34 -0.36 -
EY 3.48 5.74 2.02 -270.83 -205.75 -290.65 -274.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.58 0.51 0.81 1.11 0.78 0.79 31.24%

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