[FAJAR] YoY Annualized Quarter 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- -4.81%
YoY- 1028.48%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 172,625 75,225 108,726 177,572 28,749 12,266 56,653 20.38%
PBT 18,430 14,218 10,366 15,873 2,030 -68 1,074 60.53%
Tax -2,426 -21 -564 0 -621 0 -306 41.16%
NP 16,004 14,197 9,802 15,873 1,409 -68 768 65.80%
-
NP to SH 16,028 14,212 9,825 15,904 1,409 -68 768 65.85%
-
Tax Rate 13.16% 0.15% 5.44% 0.00% 30.59% - 28.49% -
Total Cost 156,621 61,028 98,924 161,698 27,340 12,334 55,885 18.72%
-
Net Worth 86,286 61,491 50,401 41,569 27,781 20,561 63,359 5.27%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,325 3,305 - - - - - -
Div Payout % 14.51% 23.26% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 86,286 61,491 50,401 41,569 27,781 20,561 63,359 5.27%
NOSH 116,257 41,882 41,007 41,003 40,968 42,500 41,142 18.88%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.27% 18.87% 9.02% 8.94% 4.90% -0.55% 1.36% -
ROE 18.58% 23.11% 19.49% 38.26% 5.07% -0.33% 1.21% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 148.49 179.61 265.14 433.06 70.17 28.86 137.70 1.26%
EPS 13.79 33.93 23.96 38.79 3.44 -0.16 1.87 39.47%
DPS 2.00 7.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7422 1.4682 1.2291 1.0138 0.6781 0.4838 1.54 -11.44%
Adjusted Per Share Value based on latest NOSH - 40,997
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.18 10.10 14.60 23.85 3.86 1.65 7.61 20.37%
EPS 2.15 1.91 1.32 2.14 0.19 -0.01 0.10 66.67%
DPS 0.31 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.0826 0.0677 0.0558 0.0373 0.0276 0.0851 5.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.87 0.70 0.55 0.42 0.41 0.47 0.29 -
P/RPS 0.59 0.39 0.21 0.10 0.58 1.63 0.21 18.76%
P/EPS 6.31 2.06 2.30 1.08 11.92 -293.75 15.54 -13.93%
EY 15.85 48.48 43.56 92.35 8.39 -0.34 6.44 16.17%
DY 2.30 11.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.48 0.45 0.41 0.60 0.97 0.19 35.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/04/09 27/05/08 25/05/07 26/05/06 25/05/05 18/05/04 26/05/03 -
Price 0.89 0.77 0.71 0.42 0.33 0.39 0.28 -
P/RPS 0.60 0.43 0.27 0.10 0.47 1.35 0.20 20.07%
P/EPS 6.46 2.27 2.96 1.08 9.59 -243.75 15.00 -13.08%
EY 15.49 44.07 33.75 92.35 10.42 -0.41 6.67 15.06%
DY 2.25 10.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.52 0.58 0.41 0.49 0.81 0.18 37.14%

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