[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -15.76%
YoY- 553.88%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 108,726 77,704 52,796 144,087 177,572 198,238 183,868 -29.57%
PBT 10,366 6,024 4,324 12,699 15,873 16,688 11,100 -4.46%
Tax -564 0 0 625 0 0 0 -
NP 9,802 6,024 4,324 13,324 15,873 16,688 11,100 -7.96%
-
NP to SH 9,825 6,050 4,332 13,398 15,904 16,708 11,136 -8.01%
-
Tax Rate 5.44% 0.00% 0.00% -4.92% 0.00% 0.00% 0.00% -
Total Cost 98,924 71,680 48,472 130,763 161,698 181,550 172,768 -31.06%
-
Net Worth 50,401 46,034 44,132 43,022 41,569 54,108 31,579 36.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 50,401 46,034 44,132 43,022 41,569 54,108 31,579 36.61%
NOSH 41,007 40,989 41,022 40,997 41,003 40,991 41,001 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.02% 7.75% 8.19% 9.25% 8.94% 8.42% 6.04% -
ROE 19.49% 13.14% 9.82% 31.14% 38.26% 30.88% 35.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 265.14 189.57 128.70 351.45 433.06 483.61 448.44 -29.57%
EPS 23.96 14.76 10.56 32.68 38.79 40.76 27.16 -8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2291 1.1231 1.0758 1.0494 1.0138 1.32 0.7702 36.59%
Adjusted Per Share Value based on latest NOSH - 40,947
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.60 10.43 7.09 19.35 23.85 26.62 24.69 -29.57%
EPS 1.32 0.81 0.58 1.80 2.14 2.24 1.50 -8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0618 0.0593 0.0578 0.0558 0.0727 0.0424 36.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.55 0.45 0.45 0.47 0.42 0.26 0.30 -
P/RPS 0.21 0.24 0.35 0.13 0.10 0.05 0.07 108.14%
P/EPS 2.30 3.05 4.26 1.44 1.08 0.64 1.10 63.58%
EY 43.56 32.80 23.47 69.53 92.35 156.77 90.53 -38.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.42 0.45 0.41 0.20 0.39 10.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 12/02/07 30/11/06 28/08/06 26/05/06 23/02/06 29/11/05 -
Price 0.71 0.56 0.47 0.48 0.42 0.30 0.26 -
P/RPS 0.27 0.30 0.37 0.14 0.10 0.06 0.06 172.81%
P/EPS 2.96 3.79 4.45 1.47 1.08 0.74 0.96 111.98%
EY 33.75 26.36 22.47 68.08 92.35 135.87 104.46 -52.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.44 0.46 0.41 0.23 0.34 42.81%

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