[FAJAR] YoY Annualized 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- 443.48%
YoY- 1060.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 156,380 102,784 52,796 183,868 24,288 73,716 2,700 124.99%
PBT 13,256 3,636 4,324 11,100 924 4,064 -1,468 -
Tax -2,812 0 0 0 36 -1,360 0 -
NP 10,444 3,636 4,324 11,100 960 2,704 -1,468 -
-
NP to SH 10,456 3,652 4,332 11,136 960 2,704 -1,468 -
-
Tax Rate 21.21% 0.00% 0.00% 0.00% -3.90% 33.46% - -
Total Cost 145,936 99,148 48,472 172,768 23,328 71,012 4,168 103.47%
-
Net Worth 72,209 51,692 44,132 31,579 26,774 63,199 19,414 30.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - 4,913 - - - - - -
Div Payout % - 134.53% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 72,209 51,692 44,132 31,579 26,774 63,199 19,414 30.00%
NOSH 90,137 40,941 41,022 41,001 40,677 39,999 40,777 17.17%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 6.68% 3.54% 8.19% 6.04% 3.95% 3.67% -54.37% -
ROE 14.48% 7.06% 9.82% 35.26% 3.59% 4.28% -7.56% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 173.49 251.05 128.70 448.44 59.71 184.29 6.62 92.03%
EPS 11.60 8.92 10.56 27.16 2.36 6.76 -3.60 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8011 1.2626 1.0758 0.7702 0.6582 1.58 0.4761 10.95%
Adjusted Per Share Value based on latest NOSH - 41,001
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 21.00 13.80 7.09 24.69 3.26 9.90 0.36 125.31%
EPS 1.40 0.49 0.58 1.50 0.13 0.36 -0.20 -
DPS 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.0694 0.0593 0.0424 0.036 0.0849 0.0261 29.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 0.56 0.85 0.45 0.30 0.32 0.29 0.28 -
P/RPS 0.32 0.34 0.35 0.07 0.54 0.16 4.23 -40.29%
P/EPS 4.83 9.53 4.26 1.10 13.56 4.29 -7.78 -
EY 20.71 10.49 23.47 90.53 7.38 23.31 -12.86 -
DY 0.00 14.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.42 0.39 0.49 0.18 0.59 3.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 26/11/08 30/10/07 30/11/06 29/11/05 19/11/04 19/11/02 21/11/03 -
Price 0.41 0.75 0.47 0.26 0.38 0.34 0.37 -
P/RPS 0.24 0.30 0.37 0.06 0.64 0.18 5.59 -46.68%
P/EPS 3.53 8.41 4.45 0.96 16.10 5.03 -10.28 -
EY 28.29 11.89 22.47 104.46 6.21 19.88 -9.73 -
DY 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.44 0.34 0.58 0.22 0.78 -8.13%

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