[FAJAR] YoY Annualized Quarter 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- 3.41%
YoY- -225.49%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 77,704 198,238 22,048 3,608 60,204 45,800 35,922 13.71%
PBT 6,024 16,688 466 -1,418 1,574 1,512 -908 -
Tax 0 0 -4 0 -444 -578 908 -
NP 6,024 16,688 462 -1,418 1,130 934 0 -
-
NP to SH 6,050 16,708 462 -1,418 1,130 934 -1,366 -
-
Tax Rate 0.00% 0.00% 0.86% - 28.21% 38.23% - -
Total Cost 71,680 181,550 21,586 5,026 59,074 44,866 35,922 12.19%
-
Net Worth 46,034 54,108 27,142 19,261 63,312 72,644 71,495 -7.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 46,034 54,108 27,142 19,261 63,312 72,644 71,495 -7.07%
NOSH 40,989 40,991 41,249 40,982 40,070 39,914 39,941 0.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.75% 8.42% 2.10% -39.30% 1.88% 2.04% 0.00% -
ROE 13.14% 30.88% 1.70% -7.36% 1.78% 1.29% -1.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 189.57 483.61 53.45 8.80 150.24 114.75 89.94 13.22%
EPS 14.76 40.76 1.12 -3.46 2.82 2.34 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 1.32 0.658 0.47 1.58 1.82 1.79 -7.47%
Adjusted Per Share Value based on latest NOSH - 41,204
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.43 26.62 2.96 0.48 8.08 6.15 4.82 13.72%
EPS 0.81 2.24 0.06 -0.19 0.15 0.13 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0727 0.0364 0.0259 0.085 0.0976 0.096 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.45 0.26 0.66 0.55 0.31 0.55 0.60 -
P/RPS 0.24 0.05 1.23 6.25 0.21 0.48 0.67 -15.72%
P/EPS 3.05 0.64 58.93 -15.90 10.99 23.50 -17.54 -
EY 32.80 156.77 1.70 -6.29 9.10 4.25 -5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 1.00 1.17 0.20 0.30 0.34 2.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 23/02/06 25/02/05 25/02/04 27/02/03 28/02/02 15/03/01 -
Price 0.56 0.30 0.78 0.52 0.29 0.55 0.45 -
P/RPS 0.30 0.06 1.46 5.91 0.19 0.48 0.50 -8.15%
P/EPS 3.79 0.74 69.64 -15.03 10.28 23.50 -13.16 -
EY 26.36 135.87 1.44 -6.65 9.72 4.25 -7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.23 1.19 1.11 0.18 0.30 0.25 12.24%

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