[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -32.04%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,608 2,700 50,926 56,653 60,204 73,716 59,275 -84.44%
PBT -1,418 -1,468 -42,719 1,074 1,574 4,064 -11,798 -75.55%
Tax 0 0 -91 -306 -444 -1,360 11,798 -
NP -1,418 -1,468 -42,810 768 1,130 2,704 0 -
-
NP to SH -1,418 -1,468 -42,810 768 1,130 2,704 -11,868 -75.64%
-
Tax Rate - - - 28.49% 28.21% 33.46% - -
Total Cost 5,026 4,168 93,736 55,885 59,074 71,012 59,275 -80.61%
-
Net Worth 19,261 19,414 19,678 63,359 63,312 63,199 61,199 -53.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 19,261 19,414 19,678 63,359 63,312 63,199 61,199 -53.63%
NOSH 40,982 40,777 40,997 41,142 40,070 39,999 39,999 1.62%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -39.30% -54.37% -84.06% 1.36% 1.88% 3.67% 0.00% -
ROE -7.36% -7.56% -217.54% 1.21% 1.78% 4.28% -19.39% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.80 6.62 124.22 137.70 150.24 184.29 148.19 -84.70%
EPS -3.46 -3.60 -104.42 1.87 2.82 6.76 -29.67 -76.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4761 0.48 1.54 1.58 1.58 1.53 -54.37%
Adjusted Per Share Value based on latest NOSH - 36,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.48 0.36 6.84 7.61 8.08 9.90 7.96 -84.54%
EPS -0.19 -0.20 -5.75 0.10 0.15 0.36 -1.59 -75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0261 0.0264 0.0851 0.085 0.0849 0.0822 -53.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.28 0.33 0.29 0.31 0.29 0.50 -
P/RPS 6.25 4.23 0.27 0.21 0.21 0.16 0.34 592.83%
P/EPS -15.90 -7.78 -0.32 15.54 10.99 4.29 -1.69 343.84%
EY -6.29 -12.86 -316.42 6.44 9.10 23.31 -59.34 -77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.59 0.69 0.19 0.20 0.18 0.33 131.97%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 19/11/02 30/08/02 -
Price 0.52 0.37 0.38 0.28 0.29 0.34 0.50 -
P/RPS 5.91 5.59 0.31 0.20 0.19 0.18 0.34 567.54%
P/EPS -15.03 -10.28 -0.36 15.00 10.28 5.03 -1.69 327.54%
EY -6.65 -9.73 -274.79 6.67 9.72 19.88 -59.34 -76.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.78 0.79 0.18 0.18 0.22 0.33 123.99%

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