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

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 4.12%
YoY- -7271.07%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 111,319 77,467 17,651 67,086 29,461 42,358 17.46%
PBT 11,005 4,505 832 -8,019 565 2,940 24.59%
Tax 625 -253 56 -900 37 -951 -
NP 11,630 4,252 888 -8,919 602 1,989 34.20%
-
NP to SH 11,698 4,593 888 -8,919 -121 1,811 36.44%
-
Tax Rate -5.68% 5.62% -6.73% - -6.55% 32.35% -
Total Cost 99,689 73,215 16,763 76,005 28,859 40,369 16.25%
-
Net Worth 44,132 31,579 26,774 63,199 72,647 73,771 -8.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 44,132 31,579 26,774 63,199 72,647 73,771 -8.20%
NOSH 41,022 41,001 40,677 39,999 40,136 39,999 0.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.45% 5.49% 5.03% -13.29% 2.04% 4.70% -
ROE 26.51% 14.54% 3.32% -14.11% -0.17% 2.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 271.36 188.94 43.39 167.72 73.40 105.90 16.97%
EPS 28.52 11.20 2.18 -22.30 -0.30 4.53 35.86%
DPS 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 -8.58%
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 CAGR
RPS 14.95 10.40 2.37 9.01 3.96 5.69 17.45%
EPS 1.57 0.62 0.12 -1.20 -0.02 0.24 36.73%
DPS 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 -8.19%
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 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 -
P/RPS 0.17 0.16 0.74 0.17 0.57 0.78 -22.41%
P/EPS 1.58 2.68 14.66 -1.30 -139.32 18.33 -33.52%
EY 63.37 37.34 6.82 -76.89 -0.72 5.45 50.48%
DY 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 -1.14%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 19/11/04 19/11/02 28/11/01 29/11/00 -
Price 0.47 0.26 0.38 0.34 0.60 0.78 -
P/RPS 0.17 0.14 0.88 0.20 0.82 0.74 -21.73%
P/EPS 1.65 2.32 17.41 -1.52 -199.03 17.23 -32.34%
EY 60.67 43.08 5.74 -65.58 -0.50 5.80 47.85%
DY 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 0.77%

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