[FAJAR] YoY 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- 292.4%
YoY- 5881.82%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 42,693 34,060 10,538 7,396 12,388 22,698 6,632 36.37%
PBT 4,762 3,561 1,289 658 19 1,565 298 58.67%
Tax -423 0 -464 0 -8 -483 -116 24.05%
NP 4,339 3,561 825 658 11 1,082 182 69.60%
-
NP to SH 4,343 3,575 825 658 11 1,082 182 69.63%
-
Tax Rate 8.88% 0.00% 36.00% 0.00% 42.11% 30.86% 38.93% -
Total Cost 38,354 30,499 9,713 6,738 12,377 21,616 6,450 34.58%
-
Net Worth 50,405 41,563 27,832 19,896 56,466 73,464 71,217 -5.59%
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 50,405 41,563 27,832 19,896 56,466 73,464 71,217 -5.59%
NOSH 41,010 40,997 41,044 41,124 36,666 39,926 39,565 0.59%
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 10.16% 10.46% 7.83% 8.90% 0.09% 4.77% 2.74% -
ROE 8.62% 8.60% 2.96% 3.31% 0.02% 1.47% 0.26% -
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 104.10 83.08 25.67 17.98 33.79 56.85 16.76 35.56%
EPS 10.59 8.72 2.01 1.60 0.03 2.71 0.46 68.62%
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 5.73 4.57 1.42 0.99 1.66 3.05 0.89 36.37%
EPS 0.58 0.48 0.11 0.09 0.00 0.15 0.02 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0558 0.0374 0.0267 0.0758 0.0987 0.0956 -5.58%
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 0.53 0.51 1.60 2.61 0.86 0.95 2.27 -21.52%
P/EPS 5.19 4.82 20.40 29.38 966.67 19.93 82.61 -36.93%
EY 19.25 20.76 4.90 3.40 0.10 5.02 1.21 58.55%
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 0.68 0.51 1.29 2.17 0.83 0.97 2.57 -19.86%
P/EPS 6.70 4.82 16.42 24.37 933.33 20.30 93.48 -35.53%
EY 14.92 20.76 6.09 4.10 0.11 4.93 1.07 55.11%
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