[FAJAR] YoY Cumulative 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- -3.75%
YoY- 132.58%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 42,828 38,852 99,119 11,024 1,804 30,102 22,900 10.99%
PBT 3,055 3,012 8,344 233 -709 787 756 26.19%
Tax -16 0 0 -2 0 -222 -289 -38.25%
NP 3,039 3,012 8,344 231 -709 565 467 36.61%
-
NP to SH 3,047 3,025 8,354 231 -709 565 467 36.67%
-
Tax Rate 0.52% 0.00% 0.00% 0.86% - 28.21% 38.23% -
Total Cost 39,789 35,840 90,775 10,793 2,513 29,537 22,433 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 910 - - - - - - -
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 5.75% 6.57% 15.44% 0.85% -3.68% 0.89% 0.64% -
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 104.43 94.79 241.81 26.72 4.40 75.12 57.37 10.49%
EPS 7.43 7.38 20.38 0.56 -1.73 1.41 1.17 36.06%
DPS 2.22 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 5.75 5.22 13.31 1.48 0.24 4.04 3.08 10.95%
EPS 0.41 0.41 1.12 0.03 -0.10 0.08 0.06 37.73%
DPS 0.12 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 0.69 0.47 0.11 2.47 12.49 0.41 0.96 -5.35%
P/EPS 9.69 6.10 1.28 117.86 -31.79 21.99 47.01 -23.13%
EY 10.32 16.40 78.38 0.85 -3.15 4.55 2.13 30.06%
DY 3.08 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 0.65 0.59 0.12 2.92 11.81 0.39 0.96 -6.28%
P/EPS 9.15 7.59 1.47 139.29 -30.06 20.57 47.01 -23.86%
EY 10.93 13.18 67.93 0.72 -3.33 4.86 2.13 31.31%
DY 3.26 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