[FAJAR] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 124.16%
YoY- 417.23%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 144,087 149,189 125,667 77,467 37,572 24,616 21,474 256.98%
PBT 12,699 12,344 10,072 4,505 1,961 1,807 1,176 390.68%
Tax 625 222 -242 -253 -244 -419 45 480.59%
NP 13,324 12,566 9,830 4,252 1,717 1,388 1,221 394.13%
-
NP to SH 13,399 12,922 10,172 4,593 2,049 1,388 1,221 395.99%
-
Tax Rate -4.92% -1.80% 2.40% 5.62% 12.44% 23.19% -3.83% -
Total Cost 130,763 136,623 115,837 73,215 35,855 23,228 20,253 247.92%
-
Net Worth 42,969 41,563 54,101 31,579 28,759 27,832 29,610 28.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 42,969 41,563 54,101 31,579 28,759 27,832 29,610 28.26%
NOSH 40,947 40,997 40,986 41,001 40,950 41,044 45,000 -6.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.25% 8.42% 7.82% 5.49% 4.57% 5.64% 5.69% -
ROE 31.18% 31.09% 18.80% 14.54% 7.12% 4.99% 4.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 351.89 363.90 306.61 188.94 91.75 59.97 47.72 280.24%
EPS 32.72 31.52 24.82 11.20 5.00 3.38 2.71 428.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0494 1.0138 1.32 0.7702 0.7023 0.6781 0.658 36.62%
Adjusted Per Share Value based on latest NOSH - 41,001
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.35 20.03 16.88 10.40 5.05 3.31 2.88 257.30%
EPS 1.80 1.74 1.37 0.62 0.28 0.19 0.16 404.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0558 0.0726 0.0424 0.0386 0.0374 0.0398 28.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.42 0.26 0.30 0.31 0.41 0.66 -
P/RPS 0.13 0.12 0.08 0.16 0.34 0.68 1.38 -79.38%
P/EPS 1.44 1.33 1.05 2.68 6.20 12.12 24.32 -84.88%
EY 69.62 75.04 95.45 37.34 16.14 8.25 4.11 562.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.20 0.39 0.44 0.60 1.00 -41.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.48 0.42 0.30 0.26 0.33 0.33 0.78 -
P/RPS 0.14 0.12 0.10 0.14 0.36 0.55 1.63 -80.62%
P/EPS 1.47 1.33 1.21 2.32 6.60 9.76 28.75 -86.29%
EY 68.17 75.04 82.73 43.08 15.16 10.25 3.48 630.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.23 0.34 0.47 0.49 1.19 -47.02%

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