[FAJAR] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 216.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 37,572 24,616 21,474 17,651 12,254 17,636 22,628 40.26%
PBT 1,961 1,807 1,176 832 234 -43,576 -44,215 -
Tax -244 -419 45 56 47 139 131 -
NP 1,717 1,388 1,221 888 281 -43,437 -44,084 -
-
NP to SH 2,049 1,388 1,221 888 281 -43,437 -44,084 -
-
Tax Rate 12.44% 23.19% -3.83% -6.73% -20.09% - - -
Total Cost 35,855 23,228 20,253 16,763 11,973 61,073 66,712 -33.92%
-
Net Worth 28,759 27,832 29,610 26,774 27,461 19,896 19,366 30.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 28,759 27,832 29,610 26,774 27,461 19,896 19,366 30.19%
NOSH 40,950 41,044 45,000 40,677 40,987 41,124 41,204 -0.41%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.57% 5.64% 5.69% 5.03% 2.29% -246.30% -194.82% -
ROE 7.12% 4.99% 4.12% 3.32% 1.02% -218.32% -227.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 91.75 59.97 47.72 43.39 29.90 42.88 54.92 40.83%
EPS 5.00 3.38 2.71 2.18 0.69 -105.62 -106.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7023 0.6781 0.658 0.6582 0.67 0.4838 0.47 30.73%
Adjusted Per Share Value based on latest NOSH - 40,677
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.05 3.31 2.88 2.37 1.65 2.37 3.04 40.30%
EPS 0.28 0.19 0.16 0.12 0.04 -5.83 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0374 0.0398 0.036 0.0369 0.0267 0.026 30.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.41 0.66 0.32 0.43 0.47 0.55 -
P/RPS 0.34 0.68 1.38 0.74 1.44 1.10 1.00 -51.31%
P/EPS 6.20 12.12 24.32 14.66 62.72 -0.44 -0.51 -
EY 16.14 8.25 4.11 6.82 1.59 -224.73 -194.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 1.00 0.49 0.64 0.97 1.17 -47.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 25/02/04 -
Price 0.33 0.33 0.78 0.38 0.34 0.39 0.52 -
P/RPS 0.36 0.55 1.63 0.88 1.14 0.91 0.95 -47.66%
P/EPS 6.60 9.76 28.75 17.41 49.59 -0.37 -0.49 -
EY 15.16 10.25 3.48 5.74 2.02 -270.83 -205.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 1.19 0.58 0.51 0.81 1.11 -43.64%

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