[FAJAR] QoQ Annualized 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- 205.05%
YoY- 2172.55%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 198,238 183,868 37,572 28,749 22,048 24,288 12,254 536.41%
PBT 16,688 11,100 1,961 2,030 466 924 234 1606.40%
Tax 0 0 109 -621 -4 36 47 -
NP 16,688 11,100 2,070 1,409 462 960 281 1410.89%
-
NP to SH 16,708 11,136 2,049 1,409 462 960 281 1412.09%
-
Tax Rate 0.00% 0.00% -5.56% 30.59% 0.86% -3.90% -20.09% -
Total Cost 181,550 172,768 35,502 27,340 21,586 23,328 11,973 509.59%
-
Net Worth 54,108 31,579 29,946 27,781 27,142 26,774 27,285 57.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 54,108 31,579 29,946 27,781 27,142 26,774 27,285 57.64%
NOSH 40,991 41,001 41,380 40,968 41,249 40,677 40,724 0.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.42% 6.04% 5.51% 4.90% 2.10% 3.95% 2.29% -
ROE 30.88% 35.26% 6.84% 5.07% 1.70% 3.59% 1.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 483.61 448.44 90.80 70.17 53.45 59.71 30.09 533.65%
EPS 40.76 27.16 5.00 3.44 1.12 2.36 0.69 1405.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.7702 0.7237 0.6781 0.658 0.6582 0.67 56.96%
Adjusted Per Share Value based on latest NOSH - 41,044
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.62 24.69 5.05 3.86 2.96 3.26 1.65 535.25%
EPS 2.24 1.50 0.28 0.19 0.06 0.13 0.04 1353.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0424 0.0402 0.0373 0.0364 0.036 0.0366 57.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.26 0.30 0.31 0.41 0.66 0.32 0.43 -
P/RPS 0.05 0.07 0.34 0.58 1.23 0.54 1.43 -89.24%
P/EPS 0.64 1.10 6.26 11.92 58.93 13.56 62.32 -95.23%
EY 156.77 90.53 15.97 8.39 1.70 7.38 1.60 2007.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.39 0.43 0.60 1.00 0.49 0.64 -53.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 19/11/04 14/09/04 -
Price 0.30 0.26 0.33 0.33 0.78 0.38 0.34 -
P/RPS 0.06 0.06 0.36 0.47 1.46 0.64 1.13 -85.79%
P/EPS 0.74 0.96 6.66 9.59 69.64 16.10 49.28 -93.86%
EY 135.87 104.46 15.01 10.42 1.44 6.21 2.03 1535.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.46 0.49 1.19 0.58 0.51 -41.10%

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