[FAJAR] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 27.03%
YoY- 830.98%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 83,820 111,319 144,087 149,189 125,667 77,467 37,572 70.48%
PBT 7,367 11,005 12,699 12,344 10,072 4,505 1,961 141.08%
Tax 625 625 625 222 -242 -253 -244 -
NP 7,992 11,630 13,324 12,566 9,830 4,252 1,717 177.99%
-
NP to SH 8,070 11,698 13,399 12,922 10,172 4,593 2,049 148.77%
-
Tax Rate -8.48% -5.68% -4.92% -1.80% 2.40% 5.62% 12.44% -
Total Cost 75,828 99,689 130,763 136,623 115,837 73,215 35,855 64.53%
-
Net Worth 46,013 44,132 42,969 41,563 54,101 31,579 28,759 36.67%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 46,013 44,132 42,969 41,563 54,101 31,579 28,759 36.67%
NOSH 40,970 41,022 40,947 40,997 40,986 41,001 40,950 0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.53% 10.45% 9.25% 8.42% 7.82% 5.49% 4.57% -
ROE 17.54% 26.51% 31.18% 31.09% 18.80% 14.54% 7.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 204.59 271.36 351.89 363.90 306.61 188.94 91.75 70.43%
EPS 19.70 28.52 32.72 31.52 24.82 11.20 5.00 148.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 1.0758 1.0494 1.0138 1.32 0.7702 0.7023 36.63%
Adjusted Per Share Value based on latest NOSH - 40,997
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.26 14.95 19.35 20.03 16.88 10.40 5.05 70.42%
EPS 1.08 1.57 1.80 1.74 1.37 0.62 0.28 145.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0593 0.0577 0.0558 0.0726 0.0424 0.0386 36.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.45 0.45 0.47 0.42 0.26 0.30 0.31 -
P/RPS 0.22 0.17 0.13 0.12 0.08 0.16 0.34 -25.13%
P/EPS 2.28 1.58 1.44 1.33 1.05 2.68 6.20 -48.57%
EY 43.77 63.37 69.62 75.04 95.45 37.34 16.14 94.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.41 0.20 0.39 0.44 -6.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 30/11/06 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 -
Price 0.56 0.47 0.48 0.42 0.30 0.26 0.33 -
P/RPS 0.27 0.17 0.14 0.12 0.10 0.14 0.36 -17.40%
P/EPS 2.84 1.65 1.47 1.33 1.21 2.32 6.60 -42.91%
EY 35.17 60.67 68.17 75.04 82.73 43.08 15.16 74.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.46 0.41 0.23 0.34 0.47 4.19%

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