[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 42.78%
YoY- 1028.48%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,852 13,199 144,087 133,179 99,119 45,967 37,572 2.25%
PBT 3,012 1,081 12,699 11,905 8,344 2,775 1,961 33.01%
Tax 0 0 625 0 0 0 109 -
NP 3,012 1,081 13,324 11,905 8,344 2,775 2,070 28.31%
-
NP to SH 3,025 1,083 13,398 11,928 8,354 2,784 2,049 29.56%
-
Tax Rate 0.00% 0.00% -4.92% 0.00% 0.00% 0.00% -5.56% -
Total Cost 35,840 12,118 130,763 121,274 90,775 43,192 35,502 0.63%
-
Net Worth 46,034 44,132 43,022 41,569 54,108 31,579 29,946 33.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 46,034 44,132 43,022 41,569 54,108 31,579 29,946 33.09%
NOSH 40,989 41,022 40,997 41,003 40,991 41,001 41,380 -0.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.75% 8.19% 9.25% 8.94% 8.42% 6.04% 5.51% -
ROE 6.57% 2.45% 31.14% 28.69% 15.44% 8.82% 6.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.79 32.17 351.45 324.80 241.81 112.11 90.80 2.90%
EPS 7.38 2.64 32.68 29.09 20.38 6.79 5.00 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 1.0758 1.0494 1.0138 1.32 0.7702 0.7237 33.93%
Adjusted Per Share Value based on latest NOSH - 40,997
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.22 1.77 19.35 17.88 13.31 6.17 5.05 2.22%
EPS 0.41 0.15 1.80 1.60 1.12 0.37 0.28 28.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0593 0.0578 0.0558 0.0727 0.0424 0.0402 33.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.45 0.45 0.47 0.42 0.26 0.30 0.31 -
P/RPS 0.47 1.40 0.13 0.13 0.11 0.27 0.34 24.01%
P/EPS 6.10 17.05 1.44 1.44 1.28 4.42 6.26 -1.70%
EY 16.40 5.87 69.53 69.26 78.38 22.63 15.97 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.41 0.20 0.39 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 30/11/06 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 -
Price 0.56 0.47 0.48 0.42 0.30 0.26 0.33 -
P/RPS 0.59 1.46 0.14 0.13 0.12 0.23 0.36 38.88%
P/EPS 7.59 17.80 1.47 1.44 1.47 3.83 6.66 9.07%
EY 13.18 5.62 68.08 69.26 67.93 26.12 15.01 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.46 0.41 0.23 0.34 0.46 5.70%

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