[FAJAR] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 241.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 102,784 52,796 183,868 24,288 73,716 2,700 42,472 15.86%
PBT 3,636 4,324 11,100 924 4,064 -1,468 1,800 12.42%
Tax 0 0 0 36 -1,360 0 -628 -
NP 3,636 4,324 11,100 960 2,704 -1,468 1,172 20.75%
-
NP to SH 3,652 4,332 11,136 960 2,704 -1,468 1,172 20.84%
-
Tax Rate 0.00% 0.00% 0.00% -3.90% 33.46% - 34.89% -
Total Cost 99,148 48,472 172,768 23,328 71,012 4,168 41,300 15.70%
-
Net Worth 51,692 44,132 31,579 26,774 63,199 19,414 72,647 -5.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div 4,913 - - - - - - -
Div Payout % 134.53% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 51,692 44,132 31,579 26,774 63,199 19,414 72,647 -5.51%
NOSH 40,941 41,022 41,001 40,677 39,999 40,777 40,136 0.33%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 3.54% 8.19% 6.04% 3.95% 3.67% -54.37% 2.76% -
ROE 7.06% 9.82% 35.26% 3.59% 4.28% -7.56% 1.61% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 251.05 128.70 448.44 59.71 184.29 6.62 105.82 15.47%
EPS 8.92 10.56 27.16 2.36 6.76 -3.60 2.92 20.44%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2626 1.0758 0.7702 0.6582 1.58 0.4761 1.81 -5.82%
Adjusted Per Share Value based on latest NOSH - 40,677
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 13.80 7.09 24.69 3.26 9.90 0.36 5.70 15.87%
EPS 0.49 0.58 1.50 0.13 0.36 -0.20 0.16 20.49%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0593 0.0424 0.036 0.0849 0.0261 0.0976 -5.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 27/09/01 -
Price 0.85 0.45 0.30 0.32 0.29 0.28 0.42 -
P/RPS 0.34 0.35 0.07 0.54 0.16 4.23 0.40 -2.67%
P/EPS 9.53 4.26 1.10 13.56 4.29 -7.78 14.38 -6.62%
EY 10.49 23.47 90.53 7.38 23.31 -12.86 6.95 7.09%
DY 14.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.39 0.49 0.18 0.59 0.23 19.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 30/10/07 30/11/06 29/11/05 19/11/04 19/11/02 21/11/03 28/11/01 -
Price 0.75 0.47 0.26 0.38 0.34 0.37 0.60 -
P/RPS 0.30 0.37 0.06 0.64 0.18 5.59 0.57 -10.14%
P/EPS 8.41 4.45 0.96 16.10 5.03 -10.28 20.55 -13.82%
EY 11.89 22.47 104.46 6.21 19.88 -9.73 4.87 16.03%
DY 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.34 0.58 0.22 0.78 0.33 10.16%

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