[FAJAR] YoY Cumulative 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- 42.78%
YoY- 1028.48%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 129,469 56,419 81,545 133,179 21,562 9,200 42,490 20.38%
PBT 13,823 10,664 7,775 11,905 1,523 -51 806 60.51%
Tax -1,820 -16 -423 0 -466 0 -230 41.11%
NP 12,003 10,648 7,352 11,905 1,057 -51 576 65.80%
-
NP to SH 12,021 10,659 7,369 11,928 1,057 -51 576 65.85%
-
Tax Rate 13.17% 0.15% 5.44% 0.00% 30.60% - 28.54% -
Total Cost 117,466 45,771 74,193 121,274 20,505 9,251 41,914 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 1,743 2,479 - - - - - -
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 13.93% 17.33% 14.62% 28.69% 3.80% -0.25% 0.91% -
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 111.36 134.71 198.86 324.80 52.63 21.65 103.27 1.26%
EPS 10.34 25.45 17.97 29.09 2.58 -0.12 1.40 39.50%
DPS 1.50 5.92 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 17.39 7.58 10.95 17.88 2.90 1.24 5.71 20.37%
EPS 1.61 1.43 0.99 1.60 0.14 -0.01 0.08 64.85%
DPS 0.23 0.33 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 0.78 0.52 0.28 0.13 0.78 2.17 0.28 18.60%
P/EPS 8.41 2.75 3.06 1.44 15.89 -391.67 20.71 -13.93%
EY 11.89 36.36 32.67 69.26 6.29 -0.26 4.83 16.18%
DY 1.72 8.46 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 0.80 0.57 0.36 0.13 0.63 1.80 0.27 19.82%
P/EPS 8.61 3.03 3.95 1.44 12.79 -325.00 20.00 -13.09%
EY 11.62 33.05 25.31 69.26 7.82 -0.31 5.00 15.07%
DY 1.69 7.69 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