[FAJAR] QoQ Cumulative 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- 12.32%
YoY- 553.88%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 81,545 38,852 13,199 144,087 133,179 99,119 45,967 46.59%
PBT 7,775 3,012 1,081 12,699 11,905 8,344 2,775 98.86%
Tax -423 0 0 625 0 0 0 -
NP 7,352 3,012 1,081 13,324 11,905 8,344 2,775 91.58%
-
NP to SH 7,369 3,025 1,083 13,398 11,928 8,354 2,784 91.46%
-
Tax Rate 5.44% 0.00% 0.00% -4.92% 0.00% 0.00% 0.00% -
Total Cost 74,193 35,840 12,118 130,763 121,274 90,775 43,192 43.47%
-
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 14.62% 6.57% 2.45% 31.14% 28.69% 15.44% 8.82% -
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 198.86 94.79 32.17 351.45 324.80 241.81 112.11 46.58%
EPS 17.97 7.38 2.64 32.68 29.09 20.38 6.79 91.44%
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 10.95 5.22 1.77 19.35 17.88 13.31 6.17 46.63%
EPS 0.99 0.41 0.15 1.80 1.60 1.12 0.37 92.84%
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 0.28 0.47 1.40 0.13 0.13 0.11 0.27 2.45%
P/EPS 3.06 6.10 17.05 1.44 1.44 1.28 4.42 -21.75%
EY 32.67 16.40 5.87 69.53 69.26 78.38 22.63 27.76%
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 0.36 0.59 1.46 0.14 0.13 0.12 0.23 34.84%
P/EPS 3.95 7.59 17.80 1.47 1.44 1.47 3.83 2.07%
EY 25.31 13.18 5.62 68.08 69.26 67.93 26.12 -2.08%
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