[FAJAR] YoY Annualized Quarter 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- 95.2%
YoY- -108.85%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 108,726 177,572 28,749 12,266 56,653 60,797 32,790 22.10%
PBT 10,366 15,873 2,030 -68 1,074 3,094 -208 -
Tax -564 0 -621 0 -306 -1,029 208 -
NP 9,802 15,873 1,409 -68 768 2,065 0 -
-
NP to SH 9,825 15,904 1,409 -68 768 2,065 -668 -
-
Tax Rate 5.44% 0.00% 30.59% - 28.49% 33.26% - -
Total Cost 98,924 161,698 27,340 12,334 55,885 58,732 32,790 20.19%
-
Net Worth 50,401 41,569 27,781 20,561 63,359 73,647 72,143 -5.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 50,401 41,569 27,781 20,561 63,359 73,647 72,143 -5.79%
NOSH 41,007 41,003 40,968 42,500 41,142 40,025 40,080 0.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.02% 8.94% 4.90% -0.55% 1.36% 3.40% 0.00% -
ROE 19.49% 38.26% 5.07% -0.33% 1.21% 2.80% -0.93% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 265.14 433.06 70.17 28.86 137.70 151.90 81.81 21.63%
EPS 23.96 38.79 3.44 -0.16 1.87 5.16 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2291 1.0138 0.6781 0.4838 1.54 1.84 1.80 -6.15%
Adjusted Per Share Value based on latest NOSH - 41,124
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.60 23.85 3.86 1.65 7.61 8.16 4.40 22.11%
EPS 1.32 2.14 0.19 -0.01 0.10 0.28 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0558 0.0373 0.0276 0.0851 0.0989 0.0969 -5.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.55 0.42 0.41 0.47 0.29 0.54 0.38 -
P/RPS 0.21 0.10 0.58 1.63 0.21 0.36 0.46 -12.24%
P/EPS 2.30 1.08 11.92 -293.75 15.54 10.47 -22.80 -
EY 43.56 92.35 8.39 -0.34 6.44 9.56 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.60 0.97 0.19 0.29 0.21 13.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 25/05/05 18/05/04 26/05/03 15/05/02 29/05/01 -
Price 0.71 0.42 0.33 0.39 0.28 0.55 0.43 -
P/RPS 0.27 0.10 0.47 1.35 0.20 0.36 0.53 -10.62%
P/EPS 2.96 1.08 9.59 -243.75 15.00 10.66 -25.80 -
EY 33.75 92.35 10.42 -0.41 6.67 9.38 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.49 0.81 0.18 0.30 0.24 15.83%

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