[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 357.58%
YoY- 2172.55%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 99,119 45,967 37,572 21,562 11,024 6,072 12,254 301.41%
PBT 8,344 2,775 1,961 1,523 233 231 234 976.32%
Tax 0 0 109 -466 -2 9 47 -
NP 8,344 2,775 2,070 1,057 231 240 281 853.00%
-
NP to SH 8,354 2,784 2,049 1,057 231 240 281 853.76%
-
Tax Rate 0.00% 0.00% -5.56% 30.60% 0.86% -3.90% -20.09% -
Total Cost 90,775 43,192 35,502 20,505 10,793 5,832 11,973 284.50%
-
Net Worth 54,108 31,579 29,946 27,781 27,142 26,774 27,285 57.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 54,108 31,579 29,946 27,781 27,142 26,774 27,285 57.64%
NOSH 40,991 41,001 41,380 40,968 41,249 40,677 40,724 0.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.42% 6.04% 5.51% 4.90% 2.10% 3.95% 2.29% -
ROE 15.44% 8.82% 6.84% 3.80% 0.85% 0.90% 1.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 241.81 112.11 90.80 52.63 26.72 14.93 30.09 299.68%
EPS 20.38 6.79 5.00 2.58 0.56 0.59 0.69 849.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.7702 0.7237 0.6781 0.658 0.6582 0.67 56.96%
Adjusted Per Share Value based on latest NOSH - 41,044
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.31 6.17 5.05 2.90 1.48 0.82 1.65 300.69%
EPS 1.12 0.37 0.28 0.14 0.03 0.03 0.04 816.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0424 0.0402 0.0373 0.0364 0.036 0.0366 57.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.26 0.30 0.31 0.41 0.66 0.32 0.43 -
P/RPS 0.11 0.27 0.34 0.78 2.47 2.14 1.43 -81.82%
P/EPS 1.28 4.42 6.26 15.89 117.86 54.24 62.32 -92.44%
EY 78.38 22.63 15.97 6.29 0.85 1.84 1.60 1229.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.39 0.43 0.60 1.00 0.49 0.64 -53.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 -
Price 0.30 0.26 0.33 0.33 0.78 0.38 0.34 -
P/RPS 0.12 0.23 0.36 0.63 2.92 2.55 1.13 -77.48%
P/EPS 1.47 3.83 6.66 12.79 139.29 64.41 49.28 -90.31%
EY 67.93 26.12 15.01 7.82 0.72 1.55 2.03 931.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.46 0.49 1.19 0.58 0.51 -41.10%

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