[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2000 [#1]

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Cumulative Result
Revenue	675	18,429	10,618	11,711	15,260	3.29%
YoY %	-96.34%	73.56%	-9.33%	-23.26%	-	-
Horiz. %	4.42%	120.77%	69.58%	76.74%	100.00%	-
PBT	-367	1,016	450	175	1,163	-
YoY %	-136.12%	125.78%	157.14%	-84.95%	-	-
Horiz. %	-31.56%	87.36%	38.69%	15.05%	100.00%	-
Tax	0	-340	-157	-135	-334	-
YoY %	0.00%	-116.56%	-16.30%	59.58%	-	-
Horiz. %	0.00%	101.80%	47.01%	40.42%	100.00%	-
NP	-367	676	293	40	829	-
YoY %	-154.29%	130.72%	632.50%	-95.17%	-	-
Horiz. %	-44.27%	81.54%	35.34%	4.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-367	676	293	40	829	-
YoY %	-154.29%	130.72%	632.50%	-95.17%	-	-
Horiz. %	-44.27%	81.54%	35.34%	4.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	33.46%	34.89%	77.14%	28.72%	-
YoY %	-	-4.10%	-54.77%	168.59%	-	-
Horiz. %	-	116.50%	121.48%	268.59%	100.00%	-
Total Cost	1,042	17,753	10,325	11,671	14,431	2.77%
YoY %	-94.13%	71.94%	-11.53%	-19.13%	-	-
Horiz. %	7.22%	123.02%	71.55%	80.87%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	19,414	63,199	72,647	73,771	0	-100.00%
YoY %	-69.28%	-13.01%	-1.52%	0.00%	-	-
Horiz. %	26.32%	85.67%	98.48%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	19,414	63,199	72,647	73,771	0	-100.00%
YoY %	-69.28%	-13.01%	-1.52%	0.00%	-	-
Horiz. %	26.32%	85.67%	98.48%	100.00%	-	-
NOSH	40,777	39,999	40,136	39,999	0	-100.00%
YoY %	1.95%	-0.34%	0.34%	0.00%	-	-
Horiz. %	101.95%	100.00%	100.34%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	-54.37%	3.67%	2.76%	0.34%	5.43%	-
YoY %	-1,581.47%	32.97%	711.76%	-93.74%	-	-
Horiz. %	-1,001.29%	67.59%	50.83%	6.26%	100.00%	-
ROE	-1.89%	1.07%	0.40%	0.05%	0.00%	-
YoY %	-276.64%	167.50%	700.00%	0.00%	-	-
Horiz. %	-3,780.00%	2,140.00%	800.00%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	1.66	46.07	26.45	29.28	0.00	-100.00%
YoY %	-96.40%	74.18%	-9.67%	0.00%	-	-
Horiz. %	5.67%	157.34%	90.33%	100.00%	-	-
EPS	-0.90	1.69	0.73	0.10	2.07	-
YoY %	-153.25%	131.51%	630.00%	-95.17%	-	-
Horiz. %	-43.48%	81.64%	35.27%	4.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4761	1.58	1.81	1.8443	1.80	1.39%
YoY %	-69.87%	-12.71%	-1.86%	2.46%	-	-
Horiz. %	26.45%	87.78%	100.56%	102.46%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 39,999
RPS	0.09	2.47	1.43	1.57	2.05	3.30%
YoY %	-96.36%	72.73%	-8.92%	-23.41%	-	-
Horiz. %	4.39%	120.49%	69.76%	76.59%	100.00%	-
EPS	-0.05	0.09	0.04	0.01	0.11	-
YoY %	-155.56%	125.00%	300.00%	-90.91%	-	-
Horiz. %	-45.45%	81.82%	36.36%	9.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0261	0.0849	0.0976	0.0991	1.80	4.50%
YoY %	-69.26%	-13.01%	-1.51%	-94.49%	-	-
Horiz. %	1.45%	4.72%	5.42%	5.51%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	27/09/01	29/09/00	-	-
Price	0.28	0.29	0.42	0.83	0.00	-
P/RPS	16.92	0.63	1.59	2.83	0.00	-100.00%
YoY %	2,585.71%	-60.38%	-43.82%	0.00%	-	-
Horiz. %	597.88%	22.26%	56.18%	100.00%	-	-
P/EPS	-31.11	17.16	57.53	830.00	0.00	-100.00%
YoY %	-281.29%	-70.17%	-93.07%	0.00%	-	-
Horiz. %	-3.75%	2.07%	6.93%	100.00%	-	-
EY	-3.21	5.83	1.74	0.12	0.00	-100.00%
YoY %	-155.06%	235.06%	1,350.00%	0.00%	-	-
Horiz. %	-2,675.00%	4,858.33%	1,450.00%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.59	0.18	0.23	0.45	0.00	-100.00%
YoY %	227.78%	-21.74%	-48.89%	0.00%	-	-
Horiz. %	131.11%	40.00%	51.11%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	21/11/03	19/11/02	28/11/01	29/11/00	30/11/99	-
Price	0.37	0.34	0.60	0.78	0.00	-
P/RPS	22.35	0.74	2.27	2.66	0.00	-100.00%
YoY %	2,920.27%	-67.40%	-14.66%	0.00%	-	-
Horiz. %	840.23%	27.82%	85.34%	100.00%	-	-
P/EPS	-41.11	20.12	82.19	780.00	0.00	-100.00%
YoY %	-304.32%	-75.52%	-89.46%	0.00%	-	-
Horiz. %	-5.27%	2.58%	10.54%	100.00%	-	-
EY	-2.43	4.97	1.22	0.13	0.00	-100.00%
YoY %	-148.89%	307.38%	838.46%	0.00%	-	-
Horiz. %	-1,869.23%	3,823.08%	938.46%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.78	0.22	0.33	0.42	0.00	-100.00%
YoY %	254.55%	-33.33%	-21.43%	0.00%	-	-
Horiz. %	185.71%	52.38%	78.57%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos