[FAJAR] QoQ TTM Result on 30-Jun-2002 [#4]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -655.01%
YoY- -2387.17%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 56,167 66,477 67,086 59,275 51,559 35,493 29,461 53.81%
PBT -10,100 -8,554 -8,019 -8,585 2,767 1,500 565 -
Tax -175 -650 -900 -717 -1,091 -724 37 -
NP -10,275 -9,204 -8,919 -9,302 1,676 776 602 -
-
NP to SH -10,275 -9,204 -8,919 -9,302 1,676 776 -121 1837.19%
-
Tax Rate - - - - 39.43% 48.27% -6.55% -
Total Cost 66,442 75,681 76,005 68,577 49,883 34,717 28,859 74.44%
-
Net Worth 56,466 62,635 63,199 61,204 73,464 71,972 72,647 -15.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 56,466 62,635 63,199 61,204 73,464 71,972 72,647 -15.47%
NOSH 36,666 39,642 39,999 40,002 39,926 39,545 40,136 -5.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -18.29% -13.85% -13.29% -15.69% 3.25% 2.19% 2.04% -
ROE -18.20% -14.69% -14.11% -15.20% 2.28% 1.08% -0.17% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 153.18 167.69 167.72 148.18 129.14 89.75 73.40 63.37%
EPS -28.02 -23.22 -22.30 -23.25 4.20 1.96 -0.30 1964.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.58 1.58 1.53 1.84 1.82 1.81 -10.21%
Adjusted Per Share Value based on latest NOSH - 40,002
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.54 8.93 9.01 7.96 6.92 4.77 3.96 53.68%
EPS -1.38 -1.24 -1.20 -1.25 0.23 0.10 -0.02 1586.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0841 0.0849 0.0822 0.0987 0.0966 0.0976 -15.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.29 0.31 0.29 0.50 0.54 0.55 0.42 -
P/RPS 0.19 0.18 0.17 0.34 0.42 0.61 0.57 -51.95%
P/EPS -1.03 -1.34 -1.30 -2.15 12.86 28.03 -139.32 -96.21%
EY -96.63 -74.89 -76.89 -46.51 7.77 3.57 -0.72 2529.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.18 0.33 0.29 0.30 0.23 -11.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 19/11/02 30/08/02 15/05/02 28/02/02 28/11/01 -
Price 0.28 0.29 0.34 0.50 0.55 0.55 0.60 -
P/RPS 0.18 0.17 0.20 0.34 0.43 0.61 0.82 -63.64%
P/EPS -1.00 -1.25 -1.52 -2.15 13.10 28.03 -199.03 -97.07%
EY -100.08 -80.06 -65.58 -46.51 7.63 3.57 -0.50 3332.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.33 0.30 0.30 0.33 -33.26%

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