[FAJAR] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 6.81%
YoY- -208.11%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,653 53,152 4,952 1,129 11,673 12,282 6,250 26.52%
PBT 1,931 5,569 2 -342 -229 306 -629 -
Tax 0 0 -11 0 118 -132 629 -
NP 1,931 5,569 -9 -342 -111 174 0 -
-
NP to SH 1,942 5,570 -9 -342 -111 174 -723 -
-
Tax Rate 0.00% 0.00% 550.00% - - 43.14% - -
Total Cost 23,722 47,583 4,961 1,471 11,784 12,108 6,250 24.88%
-
Net Worth 46,013 54,101 29,610 19,366 62,635 71,972 71,501 -7.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 46,013 54,101 29,610 19,366 62,635 71,972 71,501 -7.07%
NOSH 40,970 40,986 45,000 41,204 39,642 39,545 39,944 0.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.53% 10.48% -0.18% -30.29% -0.95% 1.42% 0.00% -
ROE 4.22% 10.30% -0.03% -1.77% -0.18% 0.24% -1.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 62.61 129.68 11.00 2.74 29.45 31.06 15.65 25.98%
EPS 4.74 13.59 -0.02 -0.83 -0.28 0.44 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 1.32 0.658 0.47 1.58 1.82 1.79 -7.47%
Adjusted Per Share Value based on latest NOSH - 41,204
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.44 7.14 0.66 0.15 1.57 1.65 0.84 26.47%
EPS 0.26 0.75 0.00 -0.05 -0.01 0.02 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0726 0.0398 0.026 0.0841 0.0966 0.096 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.45 0.26 0.66 0.55 0.31 0.55 0.60 -
P/RPS 0.72 0.20 6.00 20.07 1.05 1.77 3.83 -24.30%
P/EPS 9.49 1.91 -3,300.00 -66.27 -110.71 125.00 -33.15 -
EY 10.53 52.27 -0.03 -1.51 -0.90 0.80 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 1.00 1.17 0.20 0.30 0.34 2.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 23/02/06 25/02/05 25/02/04 27/02/03 28/02/02 15/03/01 -
Price 0.56 0.30 0.78 0.52 0.29 0.55 0.45 -
P/RPS 0.89 0.23 7.09 18.98 0.98 1.77 2.88 -17.76%
P/EPS 11.81 2.21 -3,900.00 -62.65 -103.57 125.00 -24.86 -
EY 8.46 45.30 -0.03 -1.60 -0.97 0.80 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.23 1.19 1.11 0.18 0.30 0.25 12.24%

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