[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 513.24%
YoY- 100.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 28,749 22,048 24,288 12,254 12,266 3,608 2,700 383.29%
PBT 2,030 466 924 234 -68 -1,418 -1,468 -
Tax -621 -4 36 47 0 0 0 -
NP 1,409 462 960 281 -68 -1,418 -1,468 -
-
NP to SH 1,409 462 960 281 -68 -1,418 -1,468 -
-
Tax Rate 30.59% 0.86% -3.90% -20.09% - - - -
Total Cost 27,340 21,586 23,328 11,973 12,334 5,026 4,168 250.01%
-
Net Worth 27,781 27,142 26,774 27,285 20,561 19,261 19,414 26.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 27,781 27,142 26,774 27,285 20,561 19,261 19,414 26.95%
NOSH 40,968 41,249 40,677 40,724 42,500 40,982 40,777 0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.90% 2.10% 3.95% 2.29% -0.55% -39.30% -54.37% -
ROE 5.07% 1.70% 3.59% 1.03% -0.33% -7.36% -7.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.17 53.45 59.71 30.09 28.86 8.80 6.62 381.84%
EPS 3.44 1.12 2.36 0.69 -0.16 -3.46 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6781 0.658 0.6582 0.67 0.4838 0.47 0.4761 26.56%
Adjusted Per Share Value based on latest NOSH - 40,987
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.86 2.96 3.26 1.65 1.65 0.48 0.36 385.54%
EPS 0.19 0.06 0.13 0.04 -0.01 -0.19 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0364 0.036 0.0366 0.0276 0.0259 0.0261 26.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.66 0.32 0.43 0.47 0.55 0.28 -
P/RPS 0.58 1.23 0.54 1.43 1.63 6.25 4.23 -73.37%
P/EPS 11.92 58.93 13.56 62.32 -293.75 -15.90 -7.78 -
EY 8.39 1.70 7.38 1.60 -0.34 -6.29 -12.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 0.49 0.64 0.97 1.17 0.59 1.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 21/11/03 -
Price 0.33 0.78 0.38 0.34 0.39 0.52 0.37 -
P/RPS 0.47 1.46 0.64 1.13 1.35 5.91 5.59 -80.77%
P/EPS 9.59 69.64 16.10 49.28 -243.75 -15.03 -10.28 -
EY 10.42 1.44 6.21 2.03 -0.41 -6.65 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.19 0.58 0.51 0.81 1.11 0.78 -26.62%

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