[FAJAR] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 47.62%
YoY- 629.18%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 149,189 125,667 77,467 37,572 24,616 21,474 17,651 315.47%
PBT 12,344 10,072 4,505 1,961 1,807 1,176 832 504.78%
Tax 222 -242 -253 -244 -419 45 56 150.69%
NP 12,566 9,830 4,252 1,717 1,388 1,221 888 485.99%
-
NP to SH 12,922 10,172 4,593 2,049 1,388 1,221 888 497.01%
-
Tax Rate -1.80% 2.40% 5.62% 12.44% 23.19% -3.83% -6.73% -
Total Cost 136,623 115,837 73,215 35,855 23,228 20,253 16,763 305.51%
-
Net Worth 41,563 54,101 31,579 28,759 27,832 29,610 26,774 34.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,563 54,101 31,579 28,759 27,832 29,610 26,774 34.10%
NOSH 40,997 40,986 41,001 40,950 41,044 45,000 40,677 0.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.42% 7.82% 5.49% 4.57% 5.64% 5.69% 5.03% -
ROE 31.09% 18.80% 14.54% 7.12% 4.99% 4.12% 3.32% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 363.90 306.61 188.94 91.75 59.97 47.72 43.39 313.32%
EPS 31.52 24.82 11.20 5.00 3.38 2.71 2.18 494.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 1.32 0.7702 0.7023 0.6781 0.658 0.6582 33.40%
Adjusted Per Share Value based on latest NOSH - 40,950
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.03 16.88 10.40 5.05 3.31 2.88 2.37 315.45%
EPS 1.74 1.37 0.62 0.28 0.19 0.16 0.12 495.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0726 0.0424 0.0386 0.0374 0.0398 0.036 33.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.42 0.26 0.30 0.31 0.41 0.66 0.32 -
P/RPS 0.12 0.08 0.16 0.34 0.68 1.38 0.74 -70.29%
P/EPS 1.33 1.05 2.68 6.20 12.12 24.32 14.66 -79.83%
EY 75.04 95.45 37.34 16.14 8.25 4.11 6.82 395.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.20 0.39 0.44 0.60 1.00 0.49 -11.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 -
Price 0.42 0.30 0.26 0.33 0.33 0.78 0.38 -
P/RPS 0.12 0.10 0.14 0.36 0.55 1.63 0.88 -73.53%
P/EPS 1.33 1.21 2.32 6.60 9.76 28.75 17.41 -82.02%
EY 75.04 82.73 43.08 15.16 10.25 3.48 5.74 455.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.34 0.47 0.49 1.19 0.58 -20.66%

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