[FAJAR] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 9266.67%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 13,591 42,693 34,060 10,538 7,396 12,388 22,698 -8.18%
PBT 7,609 4,762 3,561 1,289 658 19 1,565 30.12%
Tax 0 -423 0 -464 0 -8 -483 -
NP 7,609 4,339 3,561 825 658 11 1,082 38.37%
-
NP to SH 7,612 4,343 3,575 825 658 11 1,082 38.38%
-
Tax Rate 0.00% 8.88% 0.00% 36.00% 0.00% 42.11% 30.86% -
Total Cost 5,982 38,354 30,499 9,713 6,738 12,377 21,616 -19.25%
-
Net Worth 64,082 50,405 41,563 27,832 19,896 56,466 73,464 -2.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,614 - - - - - - -
Div Payout % 21.22% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 64,082 50,405 41,563 27,832 19,896 56,466 73,464 -2.24%
NOSH 43,646 41,010 40,997 41,044 41,124 36,666 39,926 1.49%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 55.99% 10.16% 10.46% 7.83% 8.90% 0.09% 4.77% -
ROE 11.88% 8.62% 8.60% 2.96% 3.31% 0.02% 1.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 31.14 104.10 83.08 25.67 17.98 33.79 56.85 -9.53%
EPS 17.44 10.59 8.72 2.01 1.60 0.03 2.71 36.34%
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.2291 1.0138 0.6781 0.4838 1.54 1.84 -3.68%
Adjusted Per Share Value based on latest NOSH - 41,044
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1.83 5.73 4.57 1.42 0.99 1.66 3.05 -8.15%
EPS 1.02 0.58 0.48 0.11 0.09 0.00 0.15 37.60%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0677 0.0558 0.0374 0.0267 0.0758 0.0987 -2.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.70 0.55 0.42 0.41 0.47 0.29 0.54 -
P/RPS 2.25 0.53 0.51 1.60 2.61 0.86 0.95 15.43%
P/EPS 4.01 5.19 4.82 20.40 29.38 966.67 19.93 -23.43%
EY 24.91 19.25 20.76 4.90 3.40 0.10 5.02 30.56%
DY 5.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.41 0.60 0.97 0.19 0.29 8.75%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 25/05/07 26/05/06 25/05/05 18/05/04 26/05/03 15/05/02 -
Price 0.77 0.71 0.42 0.33 0.39 0.28 0.55 -
P/RPS 2.47 0.68 0.51 1.29 2.17 0.83 0.97 16.84%
P/EPS 4.42 6.70 4.82 16.42 24.37 933.33 20.30 -22.41%
EY 22.65 14.92 20.76 6.09 4.10 0.11 4.93 28.90%
DY 4.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.41 0.49 0.81 0.18 0.30 9.59%

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