[FAJAR] YoY Annualized Quarter 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- -51.88%
YoY- 132.58%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 85,656 77,704 198,238 22,048 3,608 60,204 45,800 10.99%
PBT 6,110 6,024 16,688 466 -1,418 1,574 1,512 26.19%
Tax -32 0 0 -4 0 -444 -578 -38.25%
NP 6,078 6,024 16,688 462 -1,418 1,130 934 36.61%
-
NP to SH 6,094 6,050 16,708 462 -1,418 1,130 934 36.67%
-
Tax Rate 0.52% 0.00% 0.00% 0.86% - 28.21% 38.23% -
Total Cost 79,578 71,680 181,550 21,586 5,026 59,074 44,866 10.01%
-
Net Worth 53,000 46,034 54,108 27,142 19,261 63,312 72,644 -5.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,820 - - - - - - -
Div Payout % 29.88% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 53,000 46,034 54,108 27,142 19,261 63,312 72,644 -5.11%
NOSH 41,009 40,989 40,991 41,249 40,982 40,070 39,914 0.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.10% 7.75% 8.42% 2.10% -39.30% 1.88% 2.04% -
ROE 11.50% 13.14% 30.88% 1.70% -7.36% 1.78% 1.29% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 208.87 189.57 483.61 53.45 8.80 150.24 114.75 10.49%
EPS 14.86 14.76 40.76 1.12 -3.46 2.82 2.34 36.06%
DPS 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2924 1.1231 1.32 0.658 0.47 1.58 1.82 -5.54%
Adjusted Per Share Value based on latest NOSH - 45,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.50 10.43 26.62 2.96 0.48 8.08 6.15 10.98%
EPS 0.82 0.81 2.24 0.06 -0.19 0.15 0.13 35.90%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0618 0.0727 0.0364 0.0259 0.085 0.0976 -5.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.72 0.45 0.26 0.66 0.55 0.31 0.55 -
P/RPS 0.34 0.24 0.05 1.23 6.25 0.21 0.48 -5.58%
P/EPS 4.85 3.05 0.64 58.93 -15.90 10.99 23.50 -23.11%
EY 20.64 32.80 156.77 1.70 -6.29 9.10 4.25 30.11%
DY 6.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.20 1.00 1.17 0.20 0.30 10.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 12/02/07 23/02/06 25/02/05 25/02/04 27/02/03 28/02/02 -
Price 0.68 0.56 0.30 0.78 0.52 0.29 0.55 -
P/RPS 0.33 0.30 0.06 1.46 5.91 0.19 0.48 -6.05%
P/EPS 4.58 3.79 0.74 69.64 -15.03 10.28 23.50 -23.84%
EY 21.85 26.36 135.87 1.44 -6.65 9.72 4.25 31.35%
DY 6.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.23 1.19 1.11 0.18 0.30 9.94%

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