[FAJAR] YoY TTM 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- 1.47%
YoY- -322.74%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 92,453 149,189 24,616 17,636 56,167 51,559 32,984 18.73%
PBT 8,568 12,344 1,807 -43,576 -10,100 2,767 1,698 30.94%
Tax 202 222 -419 139 -175 -1,091 36 33.28%
NP 8,770 12,566 1,388 -43,437 -10,275 1,676 1,734 31.00%
-
NP to SH 8,838 12,922 1,388 -43,437 -10,275 1,676 1,011 43.50%
-
Tax Rate -2.36% -1.80% 23.19% - - 39.43% -2.12% -
Total Cost 83,683 136,623 23,228 61,073 66,442 49,883 31,250 17.83%
-
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 9.49% 8.42% 5.64% -246.30% -18.29% 3.25% 5.26% -
ROE 17.53% 31.09% 4.99% -218.32% -18.20% 2.28% 1.42% -
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 225.44 363.90 59.97 42.88 153.18 129.14 83.37 18.02%
EPS 21.55 31.52 3.38 -105.62 -28.02 4.20 2.56 42.60%
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 12.41 20.03 3.31 2.37 7.54 6.92 4.43 18.72%
EPS 1.19 1.74 0.19 -5.83 -1.38 0.23 0.14 42.83%
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 0.24 0.12 0.68 1.10 0.19 0.42 0.46 -10.27%
P/EPS 2.55 1.33 12.12 -0.44 -1.03 12.86 14.87 -25.45%
EY 39.18 75.04 8.25 -224.73 -96.63 7.77 6.72 34.13%
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 0.31 0.12 0.55 0.91 0.18 0.43 0.52 -8.25%
P/EPS 3.29 1.33 9.76 -0.37 -1.00 13.10 16.83 -23.80%
EY 30.35 75.04 10.25 -270.83 -100.08 7.63 5.94 31.22%
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