[FAJAR] YoY Annualized Quarter 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- -32.04%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 177,572 28,749 12,266 56,653 60,797 32,790 50,021 23.49%
PBT 15,873 2,030 -68 1,074 3,094 -208 2,765 33.79%
Tax 0 -621 0 -306 -1,029 208 -1,314 -
NP 15,873 1,409 -68 768 2,065 0 1,450 48.98%
-
NP to SH 15,904 1,409 -68 768 2,065 -668 1,450 49.03%
-
Tax Rate 0.00% 30.59% - 28.49% 33.26% - 47.52% -
Total Cost 161,698 27,340 12,334 55,885 58,732 32,790 48,570 22.18%
-
Net Worth 41,569 27,781 20,561 63,359 73,647 72,143 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 41,569 27,781 20,561 63,359 73,647 72,143 0 -
NOSH 41,003 40,968 42,500 41,142 40,025 40,080 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.94% 4.90% -0.55% 1.36% 3.40% 0.00% 2.90% -
ROE 38.26% 5.07% -0.33% 1.21% 2.80% -0.93% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 433.06 70.17 28.86 137.70 151.90 81.81 0.00 -
EPS 38.79 3.44 -0.16 1.87 5.16 -1.67 3.63 48.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.6781 0.4838 1.54 1.84 1.80 1.81 -9.20%
Adjusted Per Share Value based on latest NOSH - 36,666
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.85 3.86 1.65 7.61 8.16 4.40 6.72 23.49%
EPS 2.14 0.19 -0.01 0.10 0.28 -0.09 0.19 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0373 0.0276 0.0851 0.0989 0.0969 1.81 -43.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.42 0.41 0.47 0.29 0.54 0.38 1.58 -
P/RPS 0.10 0.58 1.63 0.21 0.36 0.46 0.00 -
P/EPS 1.08 11.92 -293.75 15.54 10.47 -22.80 43.57 -45.98%
EY 92.35 8.39 -0.34 6.44 9.56 -4.39 2.30 84.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.97 0.19 0.29 0.21 0.87 -11.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 25/05/05 18/05/04 26/05/03 15/05/02 29/05/01 30/05/00 -
Price 0.42 0.33 0.39 0.28 0.55 0.43 1.15 -
P/RPS 0.10 0.47 1.35 0.20 0.36 0.53 0.00 -
P/EPS 1.08 9.59 -243.75 15.00 10.66 -25.80 31.71 -43.05%
EY 92.35 10.42 -0.41 6.67 9.38 -3.88 3.15 75.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.81 0.18 0.30 0.24 0.64 -7.14%

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