[FAJAR] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 121.47%
YoY- 733.09%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 111,319 144,087 149,189 125,667 77,467 37,572 24,616 173.21%
PBT 11,005 12,699 12,344 10,072 4,505 1,961 1,807 233.12%
Tax 625 625 222 -242 -253 -244 -419 -
NP 11,630 13,324 12,566 9,830 4,252 1,717 1,388 312.00%
-
NP to SH 11,698 13,399 12,922 10,172 4,593 2,049 1,388 313.60%
-
Tax Rate -5.68% -4.92% -1.80% 2.40% 5.62% 12.44% 23.19% -
Total Cost 99,689 130,763 136,623 115,837 73,215 35,855 23,228 163.85%
-
Net Worth 44,132 42,969 41,563 54,101 31,579 28,759 27,832 35.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,132 42,969 41,563 54,101 31,579 28,759 27,832 35.94%
NOSH 41,022 40,947 40,997 40,986 41,001 40,950 41,044 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.45% 9.25% 8.42% 7.82% 5.49% 4.57% 5.64% -
ROE 26.51% 31.18% 31.09% 18.80% 14.54% 7.12% 4.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 271.36 351.89 363.90 306.61 188.94 91.75 59.97 173.32%
EPS 28.52 32.72 31.52 24.82 11.20 5.00 3.38 313.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0758 1.0494 1.0138 1.32 0.7702 0.7023 0.6781 35.98%
Adjusted Per Share Value based on latest NOSH - 40,986
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.95 19.35 20.03 16.88 10.40 5.05 3.31 172.98%
EPS 1.57 1.80 1.74 1.37 0.62 0.28 0.19 308.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0577 0.0558 0.0726 0.0424 0.0386 0.0374 35.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.47 0.42 0.26 0.30 0.31 0.41 -
P/RPS 0.17 0.13 0.12 0.08 0.16 0.34 0.68 -60.28%
P/EPS 1.58 1.44 1.33 1.05 2.68 6.20 12.12 -74.25%
EY 63.37 69.62 75.04 95.45 37.34 16.14 8.25 288.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.41 0.20 0.39 0.44 0.60 -21.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.47 0.48 0.42 0.30 0.26 0.33 0.33 -
P/RPS 0.17 0.14 0.12 0.10 0.14 0.36 0.55 -54.25%
P/EPS 1.65 1.47 1.33 1.21 2.32 6.60 9.76 -69.39%
EY 60.67 68.17 75.04 82.73 43.08 15.16 10.25 226.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.23 0.34 0.47 0.49 -6.91%

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