[FAJAR] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 144,087 37,572 12,254 50,926 59,275 30,554 45,907 20.99%
PBT 12,699 1,961 234 -42,719 -8,585 290 3,928 21.58%
Tax 625 -244 47 -91 -717 59 -1,150 -
NP 13,324 1,717 281 -42,810 -9,302 349 2,778 29.84%
-
NP to SH 13,399 2,049 281 -42,810 -9,302 -374 2,600 31.41%
-
Tax Rate -4.92% 12.44% -20.09% - - -20.34% 29.28% -
Total Cost 130,763 35,855 11,973 93,736 68,577 30,205 43,129 20.29%
-
Net Worth 42,969 28,759 27,461 19,679 61,204 71,437 73,600 -8.57%
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 73,600 -8.57%
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 9.25% 4.57% 2.29% -84.06% -15.69% 1.14% 6.05% -
ROE 31.18% 7.12% 1.02% -217.53% -15.20% -0.52% 3.53% -
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 351.89 91.75 29.90 124.21 148.18 76.99 114.77 20.52%
EPS 32.72 5.00 0.69 -104.42 -23.25 -0.94 6.50 30.89%
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 1.84 -8.93%
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 19.35 5.05 1.65 6.84 7.96 4.10 6.16 21.00%
EPS 1.80 0.28 0.04 -5.75 -1.25 -0.05 0.35 31.36%
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 0.0988 -8.57%
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 0.13 0.34 1.44 0.27 0.34 0.48 0.99 -28.69%
P/EPS 1.44 6.20 62.72 -0.32 -2.15 -39.26 17.54 -34.06%
EY 69.62 16.14 1.59 -316.41 -46.51 -2.55 5.70 51.72%
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 0.62 -5.19%
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 0.14 0.36 1.14 0.31 0.34 0.71 0.85 -25.95%
P/EPS 1.47 6.60 49.59 -0.36 -2.15 -58.36 15.08 -32.14%
EY 68.17 15.16 2.02 -274.78 -46.51 -1.71 6.63 47.43%
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 0.53 -2.33%

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