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

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -316.64%
YoY- -360.22%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,636 22,628 33,172 50,926 56,167 66,477 67,086 -58.92%
PBT -43,576 -44,215 -44,102 -42,719 -10,100 -8,554 -8,019 208.77%
Tax 139 131 249 -91 -175 -650 -900 -
NP -43,437 -44,084 -43,853 -42,810 -10,275 -9,204 -8,919 187.04%
-
NP to SH -43,437 -44,084 -43,853 -42,810 -10,275 -9,204 -8,919 187.04%
-
Tax Rate - - - - - - - -
Total Cost 61,073 66,712 77,025 93,736 66,442 75,681 76,005 -13.55%
-
Net Worth 19,896 19,366 19,414 19,679 56,466 62,635 63,199 -53.68%
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 19,896 19,366 19,414 19,679 56,466 62,635 63,199 -53.68%
NOSH 41,124 41,204 40,777 40,999 36,666 39,642 39,999 1.86%
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 -246.30% -194.82% -132.20% -84.06% -18.29% -13.85% -13.29% -
ROE -218.32% -227.63% -225.88% -217.53% -18.20% -14.69% -14.11% -
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 42.88 54.92 81.35 124.21 153.18 167.69 167.72 -59.68%
EPS -105.62 -106.99 -107.54 -104.42 -28.02 -23.22 -22.30 181.76%
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 2.37 3.04 4.45 6.84 7.54 8.93 9.01 -58.91%
EPS -5.83 -5.92 -5.89 -5.75 -1.38 -1.24 -1.20 186.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.026 0.0261 0.0264 0.0758 0.0841 0.0849 -53.72%
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 1.10 1.00 0.34 0.27 0.19 0.18 0.17 246.84%
P/EPS -0.44 -0.51 -0.26 -0.32 -1.03 -1.34 -1.30 -51.40%
EY -224.73 -194.52 -384.08 -316.41 -96.63 -74.89 -76.89 104.28%
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 0.91 0.95 0.45 0.31 0.18 0.17 0.20 174.33%
P/EPS -0.37 -0.49 -0.34 -0.36 -1.00 -1.25 -1.52 -60.98%
EY -270.83 -205.75 -290.65 -274.78 -100.08 -80.06 -65.58 157.18%
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