[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 50.04%
YoY- 3516.45%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 52,796 144,087 177,572 198,238 183,868 37,572 28,749 49.90%
PBT 4,324 12,699 15,873 16,688 11,100 1,961 2,030 65.47%
Tax 0 625 0 0 0 109 -621 -
NP 4,324 13,324 15,873 16,688 11,100 2,070 1,409 111.03%
-
NP to SH 4,332 13,398 15,904 16,708 11,136 2,049 1,409 111.29%
-
Tax Rate 0.00% -4.92% 0.00% 0.00% 0.00% -5.56% 30.59% -
Total Cost 48,472 130,763 161,698 181,550 172,768 35,502 27,340 46.43%
-
Net Worth 44,132 43,022 41,569 54,108 31,579 29,946 27,781 36.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,132 43,022 41,569 54,108 31,579 29,946 27,781 36.10%
NOSH 41,022 40,997 41,003 40,991 41,001 41,380 40,968 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.19% 9.25% 8.94% 8.42% 6.04% 5.51% 4.90% -
ROE 9.82% 31.14% 38.26% 30.88% 35.26% 6.84% 5.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 128.70 351.45 433.06 483.61 448.44 90.80 70.17 49.78%
EPS 10.56 32.68 38.79 40.76 27.16 5.00 3.44 111.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0758 1.0494 1.0138 1.32 0.7702 0.7237 0.6781 35.98%
Adjusted Per Share Value based on latest NOSH - 40,986
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.09 19.35 23.85 26.62 24.69 5.05 3.86 49.92%
EPS 0.58 1.80 2.14 2.24 1.50 0.28 0.19 110.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0578 0.0558 0.0727 0.0424 0.0402 0.0373 36.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.47 0.42 0.26 0.30 0.31 0.41 -
P/RPS 0.35 0.13 0.10 0.05 0.07 0.34 0.58 -28.56%
P/EPS 4.26 1.44 1.08 0.64 1.10 6.26 11.92 -49.60%
EY 23.47 69.53 92.35 156.77 90.53 15.97 8.39 98.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.41 0.20 0.39 0.43 0.60 -21.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.47 0.48 0.42 0.30 0.26 0.33 0.33 -
P/RPS 0.37 0.14 0.10 0.06 0.06 0.36 0.47 -14.72%
P/EPS 4.45 1.47 1.08 0.74 0.96 6.66 9.59 -40.03%
EY 22.47 68.08 92.35 135.87 104.46 15.01 10.42 66.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.23 0.34 0.46 0.49 -6.91%

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