[FAJAR] YoY Quarter Result on 30-Sep-2002 [#1]

Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 105.04%
YoY- 130.72%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 13,199 45,967 6,072 18,429 10,618 11,711 15,260 0.15%
PBT 1,081 2,775 231 1,016 450 175 1,163 0.07%
Tax 0 0 9 -340 -157 -135 -334 -
NP 1,081 2,775 240 676 293 40 829 -0.28%
-
NP to SH 1,083 2,784 240 676 293 40 829 -0.28%
-
Tax Rate 0.00% 0.00% -3.90% 33.46% 34.89% 77.14% 28.72% -
Total Cost 12,118 43,192 5,832 17,753 10,325 11,671 14,431 0.18%
-
Net Worth 44,132 31,579 26,774 63,199 72,647 73,771 0 -100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 44,132 31,579 26,774 63,199 72,647 73,771 0 -100.00%
NOSH 41,022 41,001 40,677 39,999 40,136 39,999 0 -100.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.19% 6.04% 3.95% 3.67% 2.76% 0.34% 5.43% -
ROE 2.45% 8.82% 0.90% 1.07% 0.40% 0.05% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 32.17 112.11 14.93 46.07 26.45 29.28 0.00 -100.00%
EPS 2.64 6.79 0.59 1.69 0.73 0.10 2.07 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0758 0.7702 0.6582 1.58 1.81 1.8443 1.80 0.55%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.77 6.17 0.82 2.47 1.43 1.57 2.05 0.15%
EPS 0.15 0.37 0.03 0.09 0.04 0.01 0.11 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0424 0.036 0.0849 0.0976 0.0991 1.80 3.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 27/09/01 29/09/00 - -
Price 0.45 0.30 0.32 0.29 0.42 0.83 0.00 -
P/RPS 1.40 0.27 2.14 0.63 1.59 2.83 0.00 -100.00%
P/EPS 17.05 4.42 54.24 17.16 57.53 830.00 0.00 -100.00%
EY 5.87 22.63 1.84 5.83 1.74 0.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.49 0.18 0.23 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/06 29/11/05 19/11/04 19/11/02 28/11/01 29/11/00 30/11/99 -
Price 0.47 0.26 0.38 0.34 0.60 0.78 0.00 -
P/RPS 1.46 0.23 2.55 0.74 2.27 2.66 0.00 -100.00%
P/EPS 17.80 3.83 64.41 20.12 82.19 780.00 0.00 -100.00%
EY 5.62 26.12 1.55 4.97 1.22 0.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.58 0.22 0.33 0.42 0.00 -100.00%

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