[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 45.39%
YoY- 629.18%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 177,572 198,238 183,868 37,572 28,749 22,048 24,288 277.15%
PBT 15,873 16,688 11,100 1,961 2,030 466 924 566.92%
Tax 0 0 0 109 -621 -4 36 -
NP 15,873 16,688 11,100 2,070 1,409 462 960 550.13%
-
NP to SH 15,904 16,708 11,136 2,049 1,409 462 960 550.97%
-
Tax Rate 0.00% 0.00% 0.00% -5.56% 30.59% 0.86% -3.90% -
Total Cost 161,698 181,550 172,768 35,502 27,340 21,586 23,328 263.96%
-
Net Worth 41,569 54,108 31,579 29,946 27,781 27,142 26,774 34.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,569 54,108 31,579 29,946 27,781 27,142 26,774 34.11%
NOSH 41,003 40,991 41,001 41,380 40,968 41,249 40,677 0.53%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.94% 8.42% 6.04% 5.51% 4.90% 2.10% 3.95% -
ROE 38.26% 30.88% 35.26% 6.84% 5.07% 1.70% 3.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 433.06 483.61 448.44 90.80 70.17 53.45 59.71 275.13%
EPS 38.79 40.76 27.16 5.00 3.44 1.12 2.36 547.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 1.32 0.7702 0.7237 0.6781 0.658 0.6582 33.40%
Adjusted Per Share Value based on latest NOSH - 40,950
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.85 26.62 24.69 5.05 3.86 2.96 3.26 277.31%
EPS 2.14 2.24 1.50 0.28 0.19 0.06 0.13 548.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0727 0.0424 0.0402 0.0373 0.0364 0.036 33.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.42 0.26 0.30 0.31 0.41 0.66 0.32 -
P/RPS 0.10 0.05 0.07 0.34 0.58 1.23 0.54 -67.54%
P/EPS 1.08 0.64 1.10 6.26 11.92 58.93 13.56 -81.51%
EY 92.35 156.77 90.53 15.97 8.39 1.70 7.38 439.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.20 0.39 0.43 0.60 1.00 0.49 -11.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 -
Price 0.42 0.30 0.26 0.33 0.33 0.78 0.38 -
P/RPS 0.10 0.06 0.06 0.36 0.47 1.46 0.64 -71.02%
P/EPS 1.08 0.74 0.96 6.66 9.59 69.64 16.10 -83.51%
EY 92.35 135.87 104.46 15.01 10.42 1.44 6.21 505.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.34 0.46 0.49 1.19 0.58 -20.66%

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