[FAJAR] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -3.2%
YoY- -1286.08%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,172 50,926 56,167 66,477 67,086 59,275 51,559 -25.45%
PBT -44,102 -42,719 -10,100 -8,554 -8,019 -8,585 2,767 -
Tax 249 -91 -175 -650 -900 -717 -1,091 -
NP -43,853 -42,810 -10,275 -9,204 -8,919 -9,302 1,676 -
-
NP to SH -43,853 -42,810 -10,275 -9,204 -8,919 -9,302 1,676 -
-
Tax Rate - - - - - - 39.43% -
Total Cost 77,025 93,736 66,442 75,681 76,005 68,577 49,883 33.55%
-
Net Worth 19,414 19,679 56,466 62,635 63,199 61,204 73,464 -58.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 19,414 19,679 56,466 62,635 63,199 61,204 73,464 -58.78%
NOSH 40,777 40,999 36,666 39,642 39,999 40,002 39,926 1.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -132.20% -84.06% -18.29% -13.85% -13.29% -15.69% 3.25% -
ROE -225.88% -217.53% -18.20% -14.69% -14.11% -15.20% 2.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 81.35 124.21 153.18 167.69 167.72 148.18 129.14 -26.49%
EPS -107.54 -104.42 -28.02 -23.22 -22.30 -23.25 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4761 0.48 1.54 1.58 1.58 1.53 1.84 -59.36%
Adjusted Per Share Value based on latest NOSH - 39,642
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.45 6.84 7.54 8.93 9.01 7.96 6.92 -25.47%
EPS -5.89 -5.75 -1.38 -1.24 -1.20 -1.25 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0264 0.0758 0.0841 0.0849 0.0822 0.0987 -58.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.28 0.33 0.29 0.31 0.29 0.50 0.54 -
P/RPS 0.34 0.27 0.19 0.18 0.17 0.34 0.42 -13.12%
P/EPS -0.26 -0.32 -1.03 -1.34 -1.30 -2.15 12.86 -
EY -384.08 -316.41 -96.63 -74.89 -76.89 -46.51 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.19 0.20 0.18 0.33 0.29 60.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 26/05/03 27/02/03 19/11/02 30/08/02 15/05/02 -
Price 0.37 0.38 0.28 0.29 0.34 0.50 0.55 -
P/RPS 0.45 0.31 0.18 0.17 0.20 0.34 0.43 3.07%
P/EPS -0.34 -0.36 -1.00 -1.25 -1.52 -2.15 13.10 -
EY -290.65 -274.78 -100.08 -80.06 -65.58 -46.51 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.18 0.18 0.22 0.33 0.30 88.97%

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