[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 99.14%
YoY- -225.26%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,254 9,200 1,804 675 50,926 42,490 30,102 -45.10%
PBT 234 -51 -709 -367 -42,719 806 787 -55.48%
Tax 47 0 0 0 -91 -230 -222 -
NP 281 -51 -709 -367 -42,810 576 565 -37.25%
-
NP to SH 281 -51 -709 -367 -42,810 576 565 -37.25%
-
Tax Rate -20.09% - - - - 28.54% 28.21% -
Total Cost 11,973 9,251 2,513 1,042 93,736 41,914 29,537 -45.25%
-
Net Worth 27,285 20,561 19,261 19,414 19,678 63,359 63,312 -42.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,285 20,561 19,261 19,414 19,678 63,359 63,312 -42.97%
NOSH 40,724 42,500 40,982 40,777 40,997 41,142 40,070 1.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.29% -0.55% -39.30% -54.37% -84.06% 1.36% 1.88% -
ROE 1.03% -0.25% -3.68% -1.89% -217.54% 0.91% 0.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.09 21.65 4.40 1.66 124.22 103.27 75.12 -45.69%
EPS 0.69 -0.12 -1.73 -0.90 -104.42 1.40 1.41 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.4838 0.47 0.4761 0.48 1.54 1.58 -43.58%
Adjusted Per Share Value based on latest NOSH - 40,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.65 1.24 0.24 0.09 6.84 5.71 4.04 -44.98%
EPS 0.04 -0.01 -0.10 -0.05 -5.75 0.08 0.08 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0276 0.0259 0.0261 0.0264 0.0851 0.085 -43.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.43 0.47 0.55 0.28 0.33 0.29 0.31 -
P/RPS 1.43 2.17 12.49 16.92 0.27 0.28 0.41 130.16%
P/EPS 62.32 -391.67 -31.79 -31.11 -0.32 20.71 21.99 100.39%
EY 1.60 -0.26 -3.15 -3.21 -316.42 4.83 4.55 -50.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.97 1.17 0.59 0.69 0.19 0.20 117.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 14/09/04 18/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 -
Price 0.34 0.39 0.52 0.37 0.38 0.28 0.29 -
P/RPS 1.13 1.80 11.81 22.35 0.31 0.27 0.39 103.37%
P/EPS 49.28 -325.00 -30.06 -41.11 -0.36 20.00 20.57 79.13%
EY 2.03 -0.31 -3.33 -2.43 -274.79 5.00 4.86 -44.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 1.11 0.78 0.79 0.18 0.18 100.35%

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