[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -5674.22%
YoY- -260.72%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,266 3,608 2,700 50,926 56,653 60,204 73,716 -69.71%
PBT -68 -1,418 -1,468 -42,719 1,074 1,574 4,064 -
Tax 0 0 0 -91 -306 -444 -1,360 -
NP -68 -1,418 -1,468 -42,810 768 1,130 2,704 -
-
NP to SH -68 -1,418 -1,468 -42,810 768 1,130 2,704 -
-
Tax Rate - - - - 28.49% 28.21% 33.46% -
Total Cost 12,334 5,026 4,168 93,736 55,885 59,074 71,012 -68.83%
-
Net Worth 20,561 19,261 19,414 19,678 63,359 63,312 63,199 -52.66%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 20,561 19,261 19,414 19,678 63,359 63,312 63,199 -52.66%
NOSH 42,500 40,982 40,777 40,997 41,142 40,070 39,999 4.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.55% -39.30% -54.37% -84.06% 1.36% 1.88% 3.67% -
ROE -0.33% -7.36% -7.56% -217.54% 1.21% 1.78% 4.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.86 8.80 6.62 124.22 137.70 150.24 184.29 -70.91%
EPS -0.16 -3.46 -3.60 -104.42 1.87 2.82 6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4838 0.47 0.4761 0.48 1.54 1.58 1.58 -54.53%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.65 0.48 0.36 6.84 7.61 8.08 9.90 -69.68%
EPS -0.01 -0.19 -0.20 -5.75 0.10 0.15 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0259 0.0261 0.0264 0.0851 0.085 0.0849 -52.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.47 0.55 0.28 0.33 0.29 0.31 0.29 -
P/RPS 1.63 6.25 4.23 0.27 0.21 0.21 0.16 369.27%
P/EPS -293.75 -15.90 -7.78 -0.32 15.54 10.99 4.29 -
EY -0.34 -6.29 -12.86 -316.42 6.44 9.10 23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.59 0.69 0.19 0.20 0.18 207.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 19/11/02 -
Price 0.39 0.52 0.37 0.38 0.28 0.29 0.34 -
P/RPS 1.35 5.91 5.59 0.31 0.20 0.19 0.18 282.68%
P/EPS -243.75 -15.03 -10.28 -0.36 15.00 10.28 5.03 -
EY -0.41 -6.65 -9.73 -274.79 6.67 9.72 19.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.11 0.78 0.79 0.18 0.18 0.22 138.24%

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