[FAJAR] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -394518.2%
YoY- -223.37%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 10,908 16,010 3,054 8,436 13,677 5,961 8,391 4.46%
PBT 794 439 285 -43,525 -14,119 446 1,854 -13.17%
Tax 625 222 47 139 14,119 -319 -342 -
NP 1,419 661 332 -43,386 0 127 1,512 -1.05%
-
NP to SH 1,470 993 332 -43,386 -13,417 127 1,512 -0.46%
-
Tax Rate -78.72% -50.57% -16.49% - - 71.52% 18.45% -
Total Cost 9,489 15,349 2,722 51,822 13,677 5,834 6,879 5.50%
-
Net Worth 42,969 28,759 27,461 19,679 61,204 71,437 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 42,969 28,759 27,461 19,679 61,204 71,437 0 -
NOSH 40,947 40,950 40,987 40,999 40,002 39,687 40,000 0.39%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.01% 4.13% 10.87% -514.30% 0.00% 2.13% 18.02% -
ROE 3.42% 3.45% 1.21% -220.46% -21.92% 0.18% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.64 39.10 7.45 20.58 34.19 15.02 20.98 4.05%
EPS 3.59 2.42 0.81 -105.82 -33.54 0.32 3.78 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0494 0.7023 0.67 0.48 1.53 1.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.46 2.15 0.41 1.13 1.84 0.80 1.13 4.36%
EPS 0.20 0.13 0.04 -5.83 -1.80 0.02 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0386 0.0369 0.0264 0.0822 0.0959 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.31 0.43 0.33 0.50 0.37 1.14 -
P/RPS 1.76 0.79 5.77 1.60 1.46 2.46 5.43 -17.11%
P/EPS 13.09 12.78 53.09 -0.31 -1.49 115.63 30.16 -12.98%
EY 7.64 7.82 1.88 -320.67 -67.08 0.86 3.32 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.64 0.69 0.33 0.21 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 14/09/04 29/08/03 30/08/02 30/08/01 14/09/00 -
Price 0.48 0.33 0.34 0.38 0.50 0.55 0.98 -
P/RPS 1.80 0.84 4.56 1.85 1.46 3.66 4.67 -14.68%
P/EPS 13.37 13.61 41.98 -0.36 -1.49 171.88 25.93 -10.44%
EY 7.48 7.35 2.38 -278.47 -67.08 0.58 3.86 11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.51 0.79 0.33 0.31 0.00 -

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