[FAJAR] YoY TTM 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- 121.47%
YoY- 733.09%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 139,771 127,191 83,820 125,667 21,474 22,628 66,477 13.17%
PBT 18,383 8,301 7,367 10,072 1,176 -44,215 -8,554 -
Tax -38 -527 625 -242 45 131 -650 -37.67%
NP 18,345 7,774 7,992 9,830 1,221 -44,084 -9,204 -
-
NP to SH 17,916 7,849 8,070 10,172 1,221 -44,084 -9,204 -
-
Tax Rate 0.21% 6.35% -8.48% 2.40% -3.83% - - -
Total Cost 121,426 119,417 75,828 115,837 20,253 66,712 75,681 8.19%
-
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 5,717 2,137 - - - - - -
Div Payout % 31.91% 27.23% - - - - - -
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 13.13% 6.11% 9.53% 7.82% 5.69% -194.82% -13.85% -
ROE 19.85% 14.83% 17.54% 18.80% 4.12% -227.63% -14.69% -
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 111.58 310.53 204.59 306.61 47.72 54.92 167.69 -6.55%
EPS 14.30 19.16 19.70 24.82 2.71 -106.99 -23.22 -
DPS 4.56 5.22 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 18.77 17.08 11.26 16.88 2.88 3.04 8.93 13.16%
EPS 2.41 1.05 1.08 1.37 0.16 -5.92 -1.24 -
DPS 0.77 0.29 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 0.46 0.23 0.22 0.08 1.38 1.00 0.18 16.91%
P/EPS 3.57 3.76 2.28 1.05 24.32 -0.51 -1.34 -
EY 28.05 26.61 43.77 95.45 4.11 -194.52 -74.89 -
DY 8.95 7.25 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 0.61 0.22 0.27 0.10 1.63 0.95 0.17 23.70%
P/EPS 4.75 3.55 2.84 1.21 28.75 -0.49 -1.25 -
EY 21.03 28.18 35.17 82.73 3.48 -205.75 -80.06 -
DY 6.71 7.68 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