[FAJAR] YoY TTM Result on 30-Sep-2001 [#1]

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	17,651	33,172	67,086	29,461	42,358	-19.64%
YoY %	-46.79%	-50.55%	127.71%	-30.45%	-	-
Horiz. %	41.67%	78.31%	158.38%	69.55%	100.00%	-
PBT	832	-44,102	-8,019	565	2,940	-27.04%
YoY %	101.89%	-449.97%	-1,519.29%	-80.78%	-	-
Horiz. %	28.30%	-1,500.07%	-272.76%	19.22%	100.00%	-
Tax	56	249	-900	37	-951	-
YoY %	-77.51%	127.67%	-2,532.43%	103.89%	-	-
Horiz. %	-5.89%	-26.18%	94.64%	-3.89%	100.00%	-
NP	888	-43,853	-8,919	602	1,989	-18.24%
YoY %	102.02%	-391.68%	-1,581.56%	-69.73%	-	-
Horiz. %	44.65%	-2,204.78%	-448.42%	30.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	888	-43,853	-8,919	-121	1,811	-16.30%
YoY %	102.02%	-391.68%	-7,271.07%	-106.68%	-	-
Horiz. %	49.03%	-2,421.48%	-492.49%	-6.68%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-6.73%	-	-	-6.55%	32.35%	-
YoY %	0.00%	-	-	-120.25%	-	-
Horiz. %	-20.80%	-	-	-20.25%	100.00%	-
Total Cost	16,763	77,025	76,005	28,859	40,369	-19.71%
YoY %	-78.24%	1.34%	163.37%	-28.51%	-	-
Horiz. %	41.52%	190.80%	188.28%	71.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	26,774	19,414	63,199	72,647	73,771	-22.36%
YoY %	37.91%	-69.28%	-13.01%	-1.52%	-	-
Horiz. %	36.29%	26.32%	85.67%	98.48%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	26,774	19,414	63,199	72,647	73,771	-22.36%
YoY %	37.91%	-69.28%	-13.01%	-1.52%	-	-
Horiz. %	36.29%	26.32%	85.67%	98.48%	100.00%	-
NOSH	40,677	40,777	39,999	40,136	39,999	0.42%
YoY %	-0.25%	1.95%	-0.34%	0.34%	-	-
Horiz. %	101.70%	101.95%	100.00%	100.34%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	5.03%	-132.20%	-13.29%	2.04%	4.70%	-
YoY %	103.80%	-894.73%	-751.47%	-56.60%	-	-
Horiz. %	107.02%	-2,812.77%	-282.77%	43.40%	100.00%	-
ROE	3.32%	-225.88%	-14.11%	-0.17%	2.45%	-
YoY %	101.47%	-1,500.85%	-8,200.00%	-106.94%	-	-
Horiz. %	135.51%	-9,219.59%	-575.92%	-6.94%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	43.39	81.35	167.72	73.40	105.90	-19.98%
YoY %	-46.66%	-51.50%	128.50%	-30.69%	-	-
Horiz. %	40.97%	76.82%	158.38%	69.31%	100.00%	-
EPS	2.18	-107.54	-22.30	-0.30	4.53	-16.70%
YoY %	102.03%	-382.24%	-7,333.33%	-106.62%	-	-
Horiz. %	48.12%	-2,373.95%	-492.27%	-6.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.6582	0.4761	1.58	1.81	1.8443	-22.69%
YoY %	38.25%	-69.87%	-12.71%	-1.86%	-	-
Horiz. %	35.69%	25.81%	85.67%	98.14%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 40,136
RPS	2.37	4.45	9.01	3.96	5.69	-19.65%
YoY %	-46.74%	-50.61%	127.53%	-30.40%	-	-
Horiz. %	41.65%	78.21%	158.35%	69.60%	100.00%	-
EPS	0.12	-5.89	-1.20	-0.02	0.24	-15.90%
YoY %	102.04%	-390.83%	-5,900.00%	-108.33%	-	-
Horiz. %	50.00%	-2,454.17%	-500.00%	-8.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.036	0.0261	0.0849	0.0976	0.0991	-22.35%
YoY %	37.93%	-69.26%	-13.01%	-1.51%	-	-
Horiz. %	36.33%	26.34%	85.67%	98.49%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	0.32	0.28	0.29	0.42	0.83	-
P/RPS	0.74	0.34	0.17	0.57	0.78	-1.30%
YoY %	117.65%	100.00%	-70.18%	-26.92%	-	-
Horiz. %	94.87%	43.59%	21.79%	73.08%	100.00%	-
P/EPS	14.66	-0.26	-1.30	-139.32	18.33	-5.42%
YoY %	5,738.46%	80.00%	99.07%	-860.07%	-	-
Horiz. %	79.98%	-1.42%	-7.09%	-760.07%	100.00%	-
EY	6.82	-384.08	-76.89	-0.72	5.45	5.76%
YoY %	101.78%	-399.52%	-10,579.17%	-113.21%	-	-
Horiz. %	125.14%	-7,047.34%	-1,410.83%	-13.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.49	0.59	0.18	0.23	0.45	2.15%
YoY %	-16.95%	227.78%	-21.74%	-48.89%	-	-
Horiz. %	108.89%	131.11%	40.00%	51.11%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	19/11/04	21/11/03	19/11/02	28/11/01	29/11/00	-
Price	0.38	0.37	0.34	0.60	0.78	-
P/RPS	0.88	0.45	0.20	0.82	0.74	4.42%
YoY %	95.56%	125.00%	-75.61%	10.81%	-	-
Horiz. %	118.92%	60.81%	27.03%	110.81%	100.00%	-
P/EPS	17.41	-0.34	-1.52	-199.03	17.23	0.25%
YoY %	5,220.59%	77.63%	99.24%	-1,255.14%	-	-
Horiz. %	101.04%	-1.97%	-8.82%	-1,155.14%	100.00%	-
EY	5.74	-290.65	-65.58	-0.50	5.80	-0.25%
YoY %	101.97%	-343.20%	-13,016.00%	-108.62%	-	-
Horiz. %	98.97%	-5,011.21%	-1,130.69%	-8.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.58	0.78	0.22	0.33	0.42	8.39%
YoY %	-25.64%	254.55%	-33.33%	-21.43%	-	-
Horiz. %	138.10%	185.71%	52.38%	78.57%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos