[FAJAR] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 45.39%
YoY- 629.18%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 87,608 123,215 144,087 37,572 12,254 50,926 59,275 6.72%
PBT 13,651 8,259 12,699 1,961 234 -42,719 -11,798 -
Tax 1,030 -511 625 109 47 -91 11,798 -33.37%
NP 14,681 7,748 13,324 2,070 281 -42,810 0 -
-
NP to SH 14,253 7,828 13,398 2,049 281 -42,810 -11,868 -
-
Tax Rate -7.55% 6.19% -4.92% -5.56% -20.09% - - -
Total Cost 72,927 115,467 130,763 35,502 11,973 93,736 59,275 3.51%
-
Net Worth 65,660 50,859 43,022 29,946 27,285 19,678 61,199 1.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,401 - - - - - - -
Div Payout % 23.87% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 65,660 50,859 43,022 29,946 27,285 19,678 61,199 1.17%
NOSH 85,041 41,005 40,997 41,380 40,724 40,997 39,999 13.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.76% 6.29% 9.25% 5.51% 2.29% -84.06% 0.00% -
ROE 21.71% 15.39% 31.14% 6.84% 1.03% -217.54% -19.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 103.02 300.48 351.45 90.80 30.09 124.22 148.19 -5.87%
EPS 16.76 19.09 32.68 5.00 0.69 -104.42 -29.67 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 1.2403 1.0494 0.7237 0.67 0.48 1.53 -10.76%
Adjusted Per Share Value based on latest NOSH - 40,950
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.76 16.55 19.35 5.05 1.65 6.84 7.96 6.71%
EPS 1.91 1.05 1.80 0.28 0.04 -5.75 -1.59 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0683 0.0578 0.0402 0.0366 0.0264 0.0822 1.18%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.64 0.93 0.47 0.31 0.43 0.33 0.50 -
P/RPS 0.62 0.31 0.13 0.34 1.43 0.27 0.34 10.52%
P/EPS 3.82 4.87 1.44 6.26 62.32 -0.32 -1.69 -
EY 26.19 20.53 69.53 15.97 1.60 -316.42 -59.34 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.45 0.43 0.64 0.69 0.33 16.60%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 28/08/06 29/08/05 14/09/04 29/08/03 30/08/02 -
Price 0.58 0.80 0.48 0.33 0.34 0.38 0.50 -
P/RPS 0.56 0.27 0.14 0.36 1.13 0.31 0.34 8.66%
P/EPS 3.46 4.19 1.47 6.66 49.28 -0.36 -1.69 -
EY 28.90 23.86 68.08 15.01 2.03 -274.79 -59.34 -
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.46 0.46 0.51 0.79 0.33 14.64%

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