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

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	184,634	87,608	123,215	144,087	37,572	12,254	50,926	23.92%
YoY %	110.75%	-28.90%	-14.49%	283.50%	206.61%	-75.94%	-	-
Horiz. %	362.55%	172.03%	241.95%	282.93%	73.78%	24.06%	100.00%	-
PBT	17,755	13,651	8,259	12,699	1,961	234	-42,719	-
YoY %	30.06%	65.29%	-34.96%	547.58%	738.03%	100.55%	-	-
Horiz. %	-41.56%	-31.96%	-19.33%	-29.73%	-4.59%	-0.55%	100.00%	-
Tax	-3,397	1,030	-511	625	109	47	-91	82.71%
YoY %	-429.81%	301.57%	-181.76%	473.39%	131.91%	151.65%	-	-
Horiz. %	3,732.97%	-1,131.87%	561.54%	-686.81%	-119.78%	-51.65%	100.00%	-
NP	14,358	14,681	7,748	13,324	2,070	281	-42,810	-
YoY %	-2.20%	89.48%	-41.85%	543.67%	636.65%	100.66%	-	-
Horiz. %	-33.54%	-34.29%	-18.10%	-31.12%	-4.84%	-0.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,391	14,253	7,828	13,398	2,049	281	-42,810	-
YoY %	0.97%	82.08%	-41.57%	553.88%	629.18%	100.66%	-	-
Horiz. %	-33.62%	-33.29%	-18.29%	-31.30%	-4.79%	-0.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.13%	-7.55%	6.19%	-4.92%	-5.56%	-20.09%	-	-
YoY %	353.38%	-221.97%	225.81%	11.51%	72.32%	0.00%	-	-
Horiz. %	-95.22%	37.58%	-30.81%	24.49%	27.68%	100.00%	-	-
Total Cost	170,276	72,927	115,467	130,763	35,502	11,973	93,736	10.45%
YoY %	133.49%	-36.84%	-11.70%	268.33%	196.52%	-87.23%	-	-
Horiz. %	181.65%	77.80%	123.18%	139.50%	37.87%	12.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,057	65,660	50,859	43,022	29,946	27,285	19,678	29.52%
YoY %	41.73%	29.10%	18.22%	43.67%	9.75%	38.66%	-	-
Horiz. %	472.90%	333.67%	258.46%	218.63%	152.18%	138.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	1,791	3,401	-	-	-	-	-	-
YoY %	-47.34%	0.00%	-	-	-	-	-	-
Horiz. %	52.66%	100.00%	-	-	-	-	-	-
Div Payout %	12.45%	23.87%	-	-	-	-	-	-
YoY %	-47.84%	0.00%	-	-	-	-	-	-
Horiz. %	52.16%	100.00%	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	93,057	65,660	50,859	43,022	29,946	27,285	19,678	29.52%
YoY %	41.73%	29.10%	18.22%	43.67%	9.75%	38.66%	-	-
Horiz. %	472.90%	333.67%	258.46%	218.63%	152.18%	138.66%	100.00%	-
NOSH	119,426	85,041	41,005	40,997	41,380	40,724	40,997	19.48%
YoY %	40.43%	107.39%	0.02%	-0.93%	1.61%	-0.67%	-	-
Horiz. %	291.30%	207.43%	100.02%	100.00%	100.93%	99.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.78%	16.76%	6.29%	9.25%	5.51%	2.29%	-84.06%	-
YoY %	-53.58%	166.45%	-32.00%	67.88%	140.61%	102.72%	-	-
Horiz. %	-9.26%	-19.94%	-7.48%	-11.00%	-6.55%	-2.72%	100.00%	-
ROE	15.46%	21.71%	15.39%	31.14%	6.84%	1.03%	-217.54%	-
YoY %	-28.79%	41.07%	-50.58%	355.26%	564.08%	100.47%	-	-
Horiz. %	-7.11%	-9.98%	-7.07%	-14.31%	-3.14%	-0.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	154.60	103.02	300.48	351.45	90.80	30.09	124.22	3.71%
YoY %	50.07%	-65.71%	-14.50%	287.06%	201.76%	-75.78%	-	-
Horiz. %	124.46%	82.93%	241.89%	282.93%	73.10%	24.22%	100.00%	-
EPS	12.05	16.76	19.09	32.68	5.00	0.69	-104.42	-
YoY %	-28.10%	-12.21%	-41.59%	553.60%	624.64%	100.66%	-	-
Horiz. %	-11.54%	-16.05%	-18.28%	-31.30%	-4.79%	-0.66%	100.00%	-
DPS	1.50	4.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-62.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	100.00%	-	-	-	-	-	-
NAPS	0.7792	0.7721	1.2403	1.0494	0.7237	0.67	0.48	8.40%
YoY %	0.92%	-37.75%	18.19%	45.00%	8.01%	39.58%	-	-
Horiz. %	162.33%	160.85%	258.40%	218.63%	150.77%	139.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,947
RPS	24.79	11.76	16.55	19.35	5.05	1.65	6.84	23.91%
YoY %	110.80%	-28.94%	-14.47%	283.17%	206.06%	-75.88%	-	-
Horiz. %	362.43%	171.93%	241.96%	282.89%	73.83%	24.12%	100.00%	-
EPS	1.93	1.91	1.05	1.80	0.28	0.04	-5.75	-
YoY %	1.05%	81.90%	-41.67%	542.86%	600.00%	100.70%	-	-
Horiz. %	-33.57%	-33.22%	-18.26%	-31.30%	-4.87%	-0.70%	100.00%	-
DPS	0.24	0.46	0.00	0.00	0.00	0.00	0.00	-
YoY %	-47.83%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.17%	100.00%	-	-	-	-	-	-
NAPS	0.125	0.0882	0.0683	0.0578	0.0402	0.0366	0.0264	29.55%
YoY %	41.72%	29.14%	18.17%	43.78%	9.84%	38.64%	-	-
Horiz. %	473.48%	334.09%	258.71%	218.94%	152.27%	138.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.61	0.62	0.31	0.13	0.34	1.43	0.27	14.53%
YoY %	-1.61%	100.00%	138.46%	-61.76%	-76.22%	429.63%	-	-
Horiz. %	225.93%	229.63%	114.81%	48.15%	125.93%	529.63%	100.00%	-
P/EPS	7.88	3.82	4.87	1.44	6.26	62.32	-0.32	-
YoY %	106.28%	-21.56%	238.19%	-77.00%	-89.96%	19,575.00%	-	-
Horiz. %	-2,462.50%	-1,193.75%	-1,521.88%	-450.00%	-1,956.25%	-19,475.00%	100.00%	-
EY	12.68	26.19	20.53	69.53	15.97	1.60	-316.42	-
YoY %	-51.58%	27.57%	-70.47%	335.38%	898.12%	100.51%	-	-
Horiz. %	-4.01%	-8.28%	-6.49%	-21.97%	-5.05%	-0.51%	100.00%	-
DY	1.58	6.25	0.00	0.00	0.00	0.00	0.00	-
YoY %	-74.72%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	25.28%	100.00%	-	-	-	-	-	-
P/NAPS	1.22	0.83	0.75	0.45	0.43	0.64	0.69	9.95%
YoY %	46.99%	10.67%	66.67%	4.65%	-32.81%	-7.25%	-	-
Horiz. %	176.81%	120.29%	108.70%	65.22%	62.32%	92.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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	0.76	0.56	0.27	0.14	0.36	1.13	0.31	16.10%
YoY %	35.71%	107.41%	92.86%	-61.11%	-68.14%	264.52%	-	-
Horiz. %	245.16%	180.65%	87.10%	45.16%	116.13%	364.52%	100.00%	-
P/EPS	9.79	3.46	4.19	1.47	6.66	49.28	-0.36	-
YoY %	182.95%	-17.42%	185.03%	-77.93%	-86.49%	13,788.89%	-	-
Horiz. %	-2,719.44%	-961.11%	-1,163.89%	-408.33%	-1,850.00%	-13,688.89%	100.00%	-
EY	10.21	28.90	23.86	68.08	15.01	2.03	-274.79	-
YoY %	-64.67%	21.12%	-64.95%	353.56%	639.41%	100.74%	-	-
Horiz. %	-3.72%	-10.52%	-8.68%	-24.78%	-5.46%	-0.74%	100.00%	-
DY	1.27	6.90	0.00	0.00	0.00	0.00	0.00	-
YoY %	-81.59%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	18.41%	100.00%	-	-	-	-	-	-
P/NAPS	1.51	0.75	0.65	0.46	0.46	0.51	0.79	11.39%
YoY %	101.33%	15.38%	41.30%	0.00%	-9.80%	-35.44%	-	-
Horiz. %	191.14%	94.94%	82.28%	58.23%	58.23%	64.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos