[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -51.88%
YoY- 132.58%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 183,868 37,572 28,749 22,048 24,288 12,254 12,266 506.95%
PBT 11,100 1,961 2,030 466 924 234 -68 -
Tax 0 109 -621 -4 36 47 0 -
NP 11,100 2,070 1,409 462 960 281 -68 -
-
NP to SH 11,136 2,049 1,409 462 960 281 -68 -
-
Tax Rate 0.00% -5.56% 30.59% 0.86% -3.90% -20.09% - -
Total Cost 172,768 35,502 27,340 21,586 23,328 11,973 12,334 480.15%
-
Net Worth 31,579 29,946 27,781 27,142 26,774 27,285 20,561 33.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,579 29,946 27,781 27,142 26,774 27,285 20,561 33.08%
NOSH 41,001 41,380 40,968 41,249 40,677 40,724 42,500 -2.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.04% 5.51% 4.90% 2.10% 3.95% 2.29% -0.55% -
ROE 35.26% 6.84% 5.07% 1.70% 3.59% 1.03% -0.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 448.44 90.80 70.17 53.45 59.71 30.09 28.86 521.65%
EPS 27.16 5.00 3.44 1.12 2.36 0.69 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7702 0.7237 0.6781 0.658 0.6582 0.67 0.4838 36.30%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.69 5.05 3.86 2.96 3.26 1.65 1.65 506.23%
EPS 1.50 0.28 0.19 0.06 0.13 0.04 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0402 0.0373 0.0364 0.036 0.0366 0.0276 33.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.31 0.41 0.66 0.32 0.43 0.47 -
P/RPS 0.07 0.34 0.58 1.23 0.54 1.43 1.63 -87.71%
P/EPS 1.10 6.26 11.92 58.93 13.56 62.32 -293.75 -
EY 90.53 15.97 8.39 1.70 7.38 1.60 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.60 1.00 0.49 0.64 0.97 -45.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 -
Price 0.26 0.33 0.33 0.78 0.38 0.34 0.39 -
P/RPS 0.06 0.36 0.47 1.46 0.64 1.13 1.35 -87.42%
P/EPS 0.96 6.66 9.59 69.64 16.10 49.28 -243.75 -
EY 104.46 15.01 10.42 1.44 6.21 2.03 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.49 1.19 0.58 0.51 0.81 -43.90%

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