[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 35.87%
YoY- 1060.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 144,087 133,179 99,119 45,967 37,572 21,562 11,024 457.48%
PBT 12,699 11,905 8,344 2,775 1,961 1,523 233 1348.06%
Tax 625 0 0 0 109 -466 -2 -
NP 13,324 11,905 8,344 2,775 2,070 1,057 231 1403.97%
-
NP to SH 13,398 11,928 8,354 2,784 2,049 1,057 231 1409.55%
-
Tax Rate -4.92% 0.00% 0.00% 0.00% -5.56% 30.60% 0.86% -
Total Cost 130,763 121,274 90,775 43,192 35,502 20,505 10,793 429.92%
-
Net Worth 43,022 41,569 54,108 31,579 29,946 27,781 27,142 36.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 43,022 41,569 54,108 31,579 29,946 27,781 27,142 36.06%
NOSH 40,997 41,003 40,991 41,001 41,380 40,968 41,249 -0.40%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.25% 8.94% 8.42% 6.04% 5.51% 4.90% 2.10% -
ROE 31.14% 28.69% 15.44% 8.82% 6.84% 3.80% 0.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 351.45 324.80 241.81 112.11 90.80 52.63 26.72 459.84%
EPS 32.68 29.09 20.38 6.79 5.00 2.58 0.56 1415.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0494 1.0138 1.32 0.7702 0.7237 0.6781 0.658 36.62%
Adjusted Per Share Value based on latest NOSH - 41,001
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.35 17.88 13.31 6.17 5.05 2.90 1.48 457.60%
EPS 1.80 1.60 1.12 0.37 0.28 0.14 0.03 1444.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0558 0.0727 0.0424 0.0402 0.0373 0.0364 36.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.42 0.26 0.30 0.31 0.41 0.66 -
P/RPS 0.13 0.13 0.11 0.27 0.34 0.78 2.47 -86.03%
P/EPS 1.44 1.44 1.28 4.42 6.26 15.89 117.86 -94.73%
EY 69.53 69.26 78.38 22.63 15.97 6.29 0.85 1799.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.20 0.39 0.43 0.60 1.00 -41.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.48 0.42 0.30 0.26 0.33 0.33 0.78 -
P/RPS 0.14 0.13 0.12 0.23 0.36 0.63 2.92 -86.87%
P/EPS 1.47 1.44 1.47 3.83 6.66 12.79 139.29 -95.22%
EY 68.08 69.26 67.93 26.12 15.01 7.82 0.72 1992.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.23 0.34 0.46 0.49 1.19 -47.02%

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