[FAJAR] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 3.69%
YoY- 553.93%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 184,634 87,608 123,215 144,087 37,572 12,254 50,926 23.92%
PBT 20,550 13,651 8,258 12,699 1,961 234 -42,719 -
Tax -3,397 1,030 -511 625 -244 47 -91 82.71%
NP 17,153 14,681 7,747 13,324 1,717 281 -42,810 -
-
NP to SH 17,186 14,253 7,827 13,399 2,049 281 -42,810 -
-
Tax Rate 16.53% -7.55% 6.19% -4.92% 12.44% -20.09% - -
Total Cost 167,481 72,927 115,468 130,763 35,855 11,973 93,736 10.14%
-
Net Worth 100,422 68,686 50,830 42,969 28,759 27,461 19,679 31.17%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,878 5,976 - - - - - -
Div Payout % 10.93% 41.93% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 100,422 68,686 50,830 42,969 28,759 27,461 19,679 31.17%
NOSH 128,879 88,960 40,982 40,947 40,950 40,987 40,999 21.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.29% 16.76% 6.29% 9.25% 4.57% 2.29% -84.06% -
ROE 17.11% 20.75% 15.40% 31.18% 7.12% 1.02% -217.53% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 143.26 98.48 300.66 351.89 91.75 29.90 124.21 2.40%
EPS 13.33 16.02 19.10 32.72 5.00 0.69 -104.42 -
DPS 1.46 6.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7792 0.7721 1.2403 1.0494 0.7023 0.67 0.48 8.40%
Adjusted Per Share Value based on latest NOSH - 40,947
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.79 11.76 16.55 19.35 5.05 1.65 6.84 23.91%
EPS 2.31 1.91 1.05 1.80 0.28 0.04 -5.75 -
DPS 0.25 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.0922 0.0683 0.0577 0.0386 0.0369 0.0264 31.20%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.64 0.93 0.47 0.31 0.43 0.33 -
P/RPS 0.66 0.65 0.31 0.13 0.34 1.44 0.27 16.04%
P/EPS 7.12 3.99 4.87 1.44 6.20 62.72 -0.32 -
EY 14.04 25.03 20.54 69.62 16.14 1.59 -316.41 -
DY 1.53 10.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.83 0.75 0.45 0.44 0.64 0.69 9.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 28/08/07 28/08/06 29/08/05 14/09/04 29/08/03 -
Price 1.18 0.58 0.80 0.48 0.33 0.34 0.38 -
P/RPS 0.82 0.59 0.27 0.14 0.36 1.14 0.31 17.58%
P/EPS 8.85 3.62 4.19 1.47 6.60 49.59 -0.36 -
EY 11.30 27.62 23.87 68.17 15.16 2.02 -274.78 -
DY 1.24 11.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.75 0.65 0.46 0.47 0.51 0.79 11.39%

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