[FAJAR] YoY Quarter Result on 30-Jun-2001 [#4]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	3,054	8,436	13,677	5,961	8,391	-22.31%
YoY %	-63.80%	-38.32%	129.44%	-28.96%	-	-
Horiz. %	36.40%	100.54%	163.00%	71.04%	100.00%	-
PBT	285	-43,525	-14,119	446	1,854	-37.36%
YoY %	100.65%	-208.27%	-3,265.70%	-75.94%	-	-
Horiz. %	15.37%	-2,347.63%	-761.54%	24.06%	100.00%	-
Tax	47	139	14,119	-319	-342	-
YoY %	-66.19%	-99.02%	4,526.02%	6.73%	-	-
Horiz. %	-13.74%	-40.64%	-4,128.36%	93.27%	100.00%	-
NP	332	-43,386	0	127	1,512	-31.52%
YoY %	100.77%	0.00%	0.00%	-91.60%	-	-
Horiz. %	21.96%	-2,869.44%	0.00%	8.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	332	-43,386	-13,417	127	1,512	-31.52%
YoY %	100.77%	-223.37%	-10,664.57%	-91.60%	-	-
Horiz. %	21.96%	-2,869.44%	-887.37%	8.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-16.49%	-	-	71.52%	18.45%	-
YoY %	0.00%	-	-	287.64%	-	-
Horiz. %	-89.38%	-	-	387.64%	100.00%	-
Total Cost	2,722	51,822	13,677	5,834	6,879	-20.67%
YoY %	-94.75%	278.90%	134.44%	-15.19%	-	-
Horiz. %	39.57%	753.34%	198.82%	84.81%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	27,461	19,679	61,204	71,437	0	-
YoY %	39.54%	-67.85%	-14.32%	0.00%	-	-
Horiz. %	38.44%	27.55%	85.68%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	27,461	19,679	61,204	71,437	0	-
YoY %	39.54%	-67.85%	-14.32%	0.00%	-	-
Horiz. %	38.44%	27.55%	85.68%	100.00%	-	-
NOSH	40,987	40,999	40,002	39,687	40,000	0.61%
YoY %	-0.03%	2.49%	0.79%	-0.78%	-	-
Horiz. %	102.47%	102.50%	100.01%	99.22%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	10.87%	-514.30%	0.00%	2.13%	18.02%	-
YoY %	102.11%	0.00%	0.00%	-88.18%	-	-
Horiz. %	60.32%	-2,854.05%	0.00%	11.82%	100.00%	-
ROE	1.21%	-220.46%	-21.92%	0.18%	0.00%	-
YoY %	100.55%	-905.75%	-12,277.78%	0.00%	-	-
Horiz. %	672.22%	-122,477.78%	-12,177.78%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	7.45	20.58	34.19	15.02	20.98	-22.79%
YoY %	-63.80%	-39.81%	127.63%	-28.41%	-	-
Horiz. %	35.51%	98.09%	162.96%	71.59%	100.00%	-
EPS	0.81	-105.82	-33.54	0.32	3.78	-31.94%
YoY %	100.77%	-215.50%	-10,581.25%	-91.53%	-	-
Horiz. %	21.43%	-2,799.47%	-887.30%	8.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.67	0.48	1.53	1.80	0.00	-
YoY %	39.58%	-68.63%	-15.00%	0.00%	-	-
Horiz. %	37.22%	26.67%	85.00%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,687
RPS	0.41	1.13	1.84	0.80	1.13	-22.37%
YoY %	-63.72%	-38.59%	130.00%	-29.20%	-	-
Horiz. %	36.28%	100.00%	162.83%	70.80%	100.00%	-
EPS	0.04	-5.83	-1.80	0.02	0.20	-33.10%
YoY %	100.69%	-223.89%	-9,100.00%	-90.00%	-	-
Horiz. %	20.00%	-2,915.00%	-900.00%	10.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0369	0.0264	0.0822	0.0959	0.00	-
YoY %	39.77%	-67.88%	-14.29%	0.00%	-	-
Horiz. %	38.48%	27.53%	85.71%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.43	0.33	0.50	0.37	1.14	-
P/RPS	5.77	1.60	1.46	2.46	5.43	1.52%
YoY %	260.62%	9.59%	-40.65%	-54.70%	-	-
Horiz. %	106.26%	29.47%	26.89%	45.30%	100.00%	-
P/EPS	53.09	-0.31	-1.49	115.63	30.16	15.17%
YoY %	17,225.81%	79.19%	-101.29%	283.39%	-	-
Horiz. %	176.03%	-1.03%	-4.94%	383.39%	100.00%	-
EY	1.88	-320.67	-67.08	0.86	3.32	-13.24%
YoY %	100.59%	-378.04%	-7,900.00%	-74.10%	-	-
Horiz. %	56.63%	-9,658.73%	-2,020.48%	25.90%	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	0.64	0.69	0.33	0.21	0.00	-
YoY %	-7.25%	109.09%	57.14%	0.00%	-	-
Horiz. %	304.76%	328.57%	157.14%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	14/09/04	29/08/03	30/08/02	30/08/01	14/09/00	-
Price	0.34	0.38	0.50	0.55	0.98	-
P/RPS	4.56	1.85	1.46	3.66	4.67	-0.59%
YoY %	146.49%	26.71%	-60.11%	-21.63%	-	-
Horiz. %	97.64%	39.61%	31.26%	78.37%	100.00%	-
P/EPS	41.98	-0.36	-1.49	171.88	25.93	12.79%
YoY %	11,761.11%	75.84%	-100.87%	562.86%	-	-
Horiz. %	161.90%	-1.39%	-5.75%	662.86%	100.00%	-
EY	2.38	-278.47	-67.08	0.58	3.86	-11.37%
YoY %	100.85%	-315.13%	-11,665.52%	-84.97%	-	-
Horiz. %	61.66%	-7,214.25%	-1,737.82%	15.03%	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	0.51	0.79	0.33	0.31	0.00	-
YoY %	-35.44%	139.39%	6.45%	0.00%	-	-
Horiz. %	164.52%	254.84%	106.45%	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