[FAJAR] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 650.98%
YoY- 100.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 123,215 144,087 37,572 12,254 50,926 59,275 30,554 26.14%
PBT 8,259 12,699 1,961 234 -42,719 -11,798 290 74.70%
Tax -511 625 109 47 -91 11,798 -290 9.89%
NP 7,748 13,324 2,070 281 -42,810 0 0 -
-
NP to SH 7,828 13,398 2,049 281 -42,810 -11,868 -374 -
-
Tax Rate 6.19% -4.92% -5.56% -20.09% - - 100.00% -
Total Cost 115,467 130,763 35,502 11,973 93,736 59,275 30,554 24.79%
-
Net Worth 50,859 43,022 29,946 27,285 19,678 61,199 71,617 -5.54%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 50,859 43,022 29,946 27,285 19,678 61,199 71,617 -5.54%
NOSH 41,005 40,997 41,380 40,724 40,997 39,999 39,787 0.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.29% 9.25% 5.51% 2.29% -84.06% 0.00% 0.00% -
ROE 15.39% 31.14% 6.84% 1.03% -217.54% -19.39% -0.52% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 300.48 351.45 90.80 30.09 124.22 148.19 76.79 25.51%
EPS 19.09 32.68 5.00 0.69 -104.42 -29.67 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.0494 0.7237 0.67 0.48 1.53 1.80 -6.01%
Adjusted Per Share Value based on latest NOSH - 40,987
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.55 19.35 5.05 1.65 6.84 7.96 4.10 26.17%
EPS 1.05 1.80 0.28 0.04 -5.75 -1.59 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0578 0.0402 0.0366 0.0264 0.0822 0.0962 -5.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.93 0.47 0.31 0.43 0.33 0.50 0.37 -
P/RPS 0.31 0.13 0.34 1.43 0.27 0.34 0.48 -7.02%
P/EPS 4.87 1.44 6.26 62.32 -0.32 -1.69 -39.36 -
EY 20.53 69.53 15.97 1.60 -316.42 -59.34 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.43 0.64 0.69 0.33 0.21 23.62%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 14/09/04 29/08/03 30/08/02 30/08/01 -
Price 0.80 0.48 0.33 0.34 0.38 0.50 0.55 -
P/RPS 0.27 0.14 0.36 1.13 0.31 0.34 0.72 -15.07%
P/EPS 4.19 1.47 6.66 49.28 -0.36 -1.69 -58.51 -
EY 23.86 68.08 15.01 2.03 -274.79 -59.34 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.46 0.51 0.79 0.33 0.31 13.12%

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