[FAJAR] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 100.07%
YoY- 61988.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 55,896 17,132 25,653 53,152 4,952 1,129 11,673 29.79%
PBT 4,473 2,146 1,931 5,569 2 -342 -229 -
Tax -381 -16 0 0 -11 0 118 -
NP 4,092 2,130 1,931 5,569 -9 -342 -111 -
-
NP to SH 4,096 2,134 1,942 5,570 -9 -342 -111 -
-
Tax Rate 8.52% 0.75% 0.00% 0.00% 550.00% - - -
Total Cost 51,804 15,002 23,722 47,583 4,961 1,471 11,784 27.96%
-
Net Worth 90,249 52,936 46,013 54,101 29,610 19,366 62,635 6.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,878 909 - - - - - -
Div Payout % 45.87% 42.61% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 90,249 52,936 46,013 54,101 29,610 19,366 62,635 6.27%
NOSH 125,259 40,959 40,970 40,986 45,000 41,204 39,642 21.11%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.32% 12.43% 7.53% 10.48% -0.18% -30.29% -0.95% -
ROE 4.54% 4.03% 4.22% 10.30% -0.03% -1.77% -0.18% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 44.62 41.83 62.61 129.68 11.00 2.74 29.45 7.16%
EPS 3.27 5.21 4.74 13.59 -0.02 -0.83 -0.28 -
DPS 1.50 2.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7205 1.2924 1.1231 1.32 0.658 0.47 1.58 -12.25%
Adjusted Per Share Value based on latest NOSH - 40,986
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.51 2.30 3.44 7.14 0.66 0.15 1.57 29.77%
EPS 0.55 0.29 0.26 0.75 0.00 -0.05 -0.01 -
DPS 0.25 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.0711 0.0618 0.0726 0.0398 0.026 0.0841 6.27%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.51 0.72 0.45 0.26 0.66 0.55 0.31 -
P/RPS 1.14 1.72 0.72 0.20 6.00 20.07 1.05 1.37%
P/EPS 15.60 13.82 9.49 1.91 -3,300.00 -66.27 -110.71 -
EY 6.41 7.24 10.53 52.27 -0.03 -1.51 -0.90 -
DY 2.94 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.40 0.20 1.00 1.17 0.20 23.48%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 12/02/07 23/02/06 25/02/05 25/02/04 27/02/03 -
Price 0.68 0.68 0.56 0.30 0.78 0.52 0.29 -
P/RPS 1.52 1.63 0.89 0.23 7.09 18.98 0.98 7.58%
P/EPS 20.80 13.05 11.81 2.21 -3,900.00 -62.65 -103.57 -
EY 4.81 7.66 8.46 45.30 -0.03 -1.60 -0.97 -
DY 2.21 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.53 0.50 0.23 1.19 1.11 0.18 31.68%

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