[FAJAR] YoY Cumulative 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- 92.81%
YoY- -108.85%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 81,545 133,179 21,562 9,200 42,490 45,598 24,593 22.10%
PBT 7,775 11,905 1,523 -51 806 2,321 -156 -
Tax -423 0 -466 0 -230 -772 156 -
NP 7,352 11,905 1,057 -51 576 1,549 0 -
-
NP to SH 7,369 11,928 1,057 -51 576 1,549 -501 -
-
Tax Rate 5.44% 0.00% 30.60% - 28.54% 33.26% - -
Total Cost 74,193 121,274 20,505 9,251 41,914 44,049 24,593 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 14.62% 28.69% 3.80% -0.25% 0.91% 2.10% -0.69% -
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 198.86 324.80 52.63 21.65 103.27 113.92 61.36 21.63%
EPS 17.97 29.09 2.58 -0.12 1.40 3.87 -1.25 -
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 10.95 17.88 2.90 1.24 5.71 6.12 3.30 22.11%
EPS 0.99 1.60 0.14 -0.01 0.08 0.21 -0.07 -
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 0.28 0.13 0.78 2.17 0.28 0.47 0.62 -12.40%
P/EPS 3.06 1.44 15.89 -391.67 20.71 13.95 -30.40 -
EY 32.67 69.26 6.29 -0.26 4.83 7.17 -3.29 -
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 0.36 0.13 0.63 1.80 0.27 0.48 0.70 -10.48%
P/EPS 3.95 1.44 12.79 -325.00 20.00 14.21 -34.40 -
EY 25.31 69.26 7.82 -0.31 5.00 7.04 -2.91 -
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