[FAJAR] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 37.5%
YoY- 102.77%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 77,467 37,572 24,616 21,474 17,651 12,254 17,636 167.97%
PBT 4,505 1,961 1,807 1,176 832 234 -43,576 -
Tax -253 -244 -419 45 56 47 139 -
NP 4,252 1,717 1,388 1,221 888 281 -43,437 -
-
NP to SH 4,593 2,049 1,388 1,221 888 281 -43,437 -
-
Tax Rate 5.62% 12.44% 23.19% -3.83% -6.73% -20.09% - -
Total Cost 73,215 35,855 23,228 20,253 16,763 11,973 61,073 12.83%
-
Net Worth 31,579 28,759 27,832 29,610 26,774 27,461 19,896 36.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,579 28,759 27,832 29,610 26,774 27,461 19,896 36.02%
NOSH 41,001 40,950 41,044 45,000 40,677 40,987 41,124 -0.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.49% 4.57% 5.64% 5.69% 5.03% 2.29% -246.30% -
ROE 14.54% 7.12% 4.99% 4.12% 3.32% 1.02% -218.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 188.94 91.75 59.97 47.72 43.39 29.90 42.88 168.52%
EPS 11.20 5.00 3.38 2.71 2.18 0.69 -105.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7702 0.7023 0.6781 0.658 0.6582 0.67 0.4838 36.30%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.40 5.05 3.31 2.88 2.37 1.65 2.37 167.79%
EPS 0.62 0.28 0.19 0.16 0.12 0.04 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0386 0.0374 0.0398 0.036 0.0369 0.0267 36.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.31 0.41 0.66 0.32 0.43 0.47 -
P/RPS 0.16 0.34 0.68 1.38 0.74 1.44 1.10 -72.30%
P/EPS 2.68 6.20 12.12 24.32 14.66 62.72 -0.44 -
EY 37.34 16.14 8.25 4.11 6.82 1.59 -224.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.60 1.00 0.49 0.64 0.97 -45.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 18/05/04 -
Price 0.26 0.33 0.33 0.78 0.38 0.34 0.39 -
P/RPS 0.14 0.36 0.55 1.63 0.88 1.14 0.91 -71.25%
P/EPS 2.32 6.60 9.76 28.75 17.41 49.59 -0.37 -
EY 43.08 15.16 10.25 3.48 5.74 2.02 -270.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.49 1.19 0.58 0.51 0.81 -43.90%

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