[FAJAR] YoY TTM Result on 31-Mar-2001 [#3]

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	17,636	56,167	51,559	32,984	-18.82%
YoY %	-68.60%	8.94%	56.32%	-	-
Horiz. %	53.47%	170.29%	156.32%	100.00%	-
PBT	-43,576	-10,100	2,767	1,698	-
YoY %	-331.45%	-465.02%	62.96%	-	-
Horiz. %	-2,566.31%	-594.82%	162.96%	100.00%	-
Tax	139	-175	-1,091	36	56.81%
YoY %	179.43%	83.96%	-3,130.56%	-	-
Horiz. %	386.11%	-486.11%	-3,030.56%	100.00%	-
NP	-43,437	-10,275	1,676	1,734	-
YoY %	-322.74%	-713.07%	-3.34%	-	-
Horiz. %	-2,505.02%	-592.56%	96.66%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	-43,437	-10,275	1,676	1,011	-
YoY %	-322.74%	-713.07%	65.78%	-	-
Horiz. %	-4,296.44%	-1,016.32%	165.78%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	-	-	39.43%	-2.12%	-
YoY %	-	-	1,959.91%	-	-
Horiz. %	-	-	-1,859.91%	100.00%	-
Total Cost	61,073	66,442	49,883	31,250	25.00%
YoY %	-8.08%	33.20%	59.63%	-	-
Horiz. %	195.43%	212.61%	159.63%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	19,896	56,466	73,464	71,217	-34.60%
YoY %	-64.76%	-23.14%	3.16%	-	-
Horiz. %	27.94%	79.29%	103.16%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	19,896	56,466	73,464	71,217	-34.60%
YoY %	-64.76%	-23.14%	3.16%	-	-
Horiz. %	27.94%	79.29%	103.16%	100.00%	-
NOSH	41,124	36,666	39,926	39,565	1.29%
YoY %	12.16%	-8.17%	0.91%	-	-
Horiz. %	103.94%	92.67%	100.91%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-246.30%	-18.29%	3.25%	5.26%	-
YoY %	-1,246.64%	-662.77%	-38.21%	-	-
Horiz. %	-4,682.51%	-347.72%	61.79%	100.00%	-
ROE	-218.32%	-18.20%	2.28%	1.42%	-
YoY %	-1,099.56%	-898.25%	60.56%	-	-
Horiz. %	-15,374.65%	-1,281.69%	160.56%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	42.88	153.18	129.14	83.37	-19.86%
YoY %	-72.01%	18.62%	54.90%	-	-
Horiz. %	51.43%	183.74%	154.90%	100.00%	-
EPS	-105.62	-28.02	4.20	2.56	-
YoY %	-276.95%	-767.14%	64.06%	-	-
Horiz. %	-4,125.78%	-1,094.53%	164.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.4838	1.54	1.84	1.80	-35.43%
YoY %	-68.58%	-16.30%	2.22%	-	-
Horiz. %	26.88%	85.56%	102.22%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,565
RPS	2.37	7.54	6.92	4.43	-18.80%
YoY %	-68.57%	8.96%	56.21%	-	-
Horiz. %	53.50%	170.20%	156.21%	100.00%	-
EPS	-5.83	-1.38	0.23	0.14	-
YoY %	-322.46%	-700.00%	64.29%	-	-
Horiz. %	-4,164.29%	-985.71%	164.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.0267	0.0758	0.0987	0.0956	-34.60%
YoY %	-64.78%	-23.20%	3.24%	-	-
Horiz. %	27.93%	79.29%	103.24%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.47	0.29	0.54	0.38	-
P/RPS	1.10	0.19	0.42	0.46	33.68%
YoY %	478.95%	-54.76%	-8.70%	-	-
Horiz. %	239.13%	41.30%	91.30%	100.00%	-
P/EPS	-0.44	-1.03	12.86	14.87	-
YoY %	57.28%	-108.01%	-13.52%	-	-
Horiz. %	-2.96%	-6.93%	86.48%	100.00%	-
EY	-224.73	-96.63	7.77	6.72	-
YoY %	-132.57%	-1,343.63%	15.62%	-	-
Horiz. %	-3,344.20%	-1,437.95%	115.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.97	0.19	0.29	0.21	66.46%
YoY %	410.53%	-34.48%	38.10%	-	-
Horiz. %	461.90%	90.48%	138.10%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	18/05/04	26/05/03	15/05/02	29/05/01	-
Price	0.39	0.28	0.55	0.43	-
P/RPS	0.91	0.18	0.43	0.52	20.48%
YoY %	405.56%	-58.14%	-17.31%	-	-
Horiz. %	175.00%	34.62%	82.69%	100.00%	-
P/EPS	-0.37	-1.00	13.10	16.83	-
YoY %	63.00%	-107.63%	-22.16%	-	-
Horiz. %	-2.20%	-5.94%	77.84%	100.00%	-
EY	-270.83	-100.08	7.63	5.94	-
YoY %	-170.61%	-1,411.66%	28.45%	-	-
Horiz. %	-4,559.43%	-1,684.85%	128.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.81	0.18	0.30	0.24	49.94%
YoY %	350.00%	-40.00%	25.00%	-	-
Horiz. %	337.50%	75.00%	125.00%	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