[FAJAR] YoY TTM 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
TTM 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	20,550	13,651	8,258	12,699	1,961	234	-42,719	-
YoY %	50.54%	65.31%	-34.97%	547.58%	738.03%	100.55%	-	-
Horiz. %	-48.11%	-31.96%	-19.33%	-29.73%	-4.59%	-0.55%	100.00%	-
Tax	-3,397	1,030	-511	625	-244	47	-91	82.71%
YoY %	-429.81%	301.57%	-181.76%	356.15%	-619.15%	151.65%	-	-
Horiz. %	3,732.97%	-1,131.87%	561.54%	-686.81%	268.13%	-51.65%	100.00%	-
NP	17,153	14,681	7,747	13,324	1,717	281	-42,810	-
YoY %	16.84%	89.51%	-41.86%	676.00%	511.03%	100.66%	-	-
Horiz. %	-40.07%	-34.29%	-18.10%	-31.12%	-4.01%	-0.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,186	14,253	7,827	13,399	2,049	281	-42,810	-
YoY %	20.58%	82.10%	-41.59%	553.93%	629.18%	100.66%	-	-
Horiz. %	-40.14%	-33.29%	-18.28%	-31.30%	-4.79%	-0.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.53%	-7.55%	6.19%	-4.92%	12.44%	-20.09%	-	-
YoY %	318.94%	-221.97%	225.81%	-139.55%	161.92%	0.00%	-	-
Horiz. %	-82.28%	37.58%	-30.81%	24.49%	-61.92%	100.00%	-	-
Total Cost	167,481	72,927	115,468	130,763	35,855	11,973	93,736	10.14%
YoY %	129.66%	-36.84%	-11.70%	264.70%	199.47%	-87.23%	-	-
Horiz. %	178.67%	77.80%	123.18%	139.50%	38.25%	12.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,422	68,686	50,830	42,969	28,759	27,461	19,679	31.17%
YoY %	46.20%	35.13%	18.29%	49.41%	4.73%	39.54%	-	-
Horiz. %	510.30%	349.03%	258.30%	218.35%	146.14%	139.54%	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	1,878	5,976	-	-	-	-	-	-
YoY %	-68.57%	0.00%	-	-	-	-	-	-
Horiz. %	31.43%	100.00%	-	-	-	-	-	-
Div Payout %	10.93%	41.93%	-	-	-	-	-	-
YoY %	-73.93%	0.00%	-	-	-	-	-	-
Horiz. %	26.07%	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	100,422	68,686	50,830	42,969	28,759	27,461	19,679	31.17%
YoY %	46.20%	35.13%	18.29%	49.41%	4.73%	39.54%	-	-
Horiz. %	510.30%	349.03%	258.30%	218.35%	146.14%	139.54%	100.00%	-
NOSH	128,879	88,960	40,982	40,947	40,950	40,987	40,999	21.01%
YoY %	44.87%	117.07%	0.09%	-0.01%	-0.09%	-0.03%	-	-
Horiz. %	314.35%	216.98%	99.96%	99.87%	99.88%	99.97%	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	9.29%	16.76%	6.29%	9.25%	4.57%	2.29%	-84.06%	-
YoY %	-44.57%	166.45%	-32.00%	102.41%	99.56%	102.72%	-	-
Horiz. %	-11.05%	-19.94%	-7.48%	-11.00%	-5.44%	-2.72%	100.00%	-
ROE	17.11%	20.75%	15.40%	31.18%	7.12%	1.02%	-217.53%	-
YoY %	-17.54%	34.74%	-50.61%	337.92%	598.04%	100.47%	-	-
Horiz. %	-7.87%	-9.54%	-7.08%	-14.33%	-3.27%	-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	143.26	98.48	300.66	351.89	91.75	29.90	124.21	2.40%
YoY %	45.47%	-67.25%	-14.56%	283.53%	206.86%	-75.93%	-	-
Horiz. %	115.34%	79.29%	242.06%	283.30%	73.87%	24.07%	100.00%	-
EPS	13.33	16.02	19.10	32.72	5.00	0.69	-104.42	-
YoY %	-16.79%	-16.13%	-41.63%	554.40%	624.64%	100.66%	-	-
Horiz. %	-12.77%	-15.34%	-18.29%	-31.33%	-4.79%	-0.66%	100.00%	-
DPS	1.46	6.72	0.00	0.00	0.00	0.00	0.00	-
YoY %	-78.27%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	21.73%	100.00%	-	-	-	-	-	-
NAPS	0.7792	0.7721	1.2403	1.0494	0.7023	0.67	0.48	8.40%
YoY %	0.92%	-37.75%	18.19%	49.42%	4.82%	39.58%	-	-
Horiz. %	162.33%	160.85%	258.40%	218.63%	146.31%	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	2.31	1.91	1.05	1.80	0.28	0.04	-5.75	-
YoY %	20.94%	81.90%	-41.67%	542.86%	600.00%	100.70%	-	-
Horiz. %	-40.17%	-33.22%	-18.26%	-31.30%	-4.87%	-0.70%	100.00%	-
DPS	0.25	0.80	0.00	0.00	0.00	0.00	0.00	-
YoY %	-68.75%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	31.25%	100.00%	-	-	-	-	-	-
NAPS	0.1349	0.0922	0.0683	0.0577	0.0386	0.0369	0.0264	31.20%
YoY %	46.31%	34.99%	18.37%	49.48%	4.61%	39.77%	-	-
Horiz. %	510.98%	349.24%	258.71%	218.56%	146.21%	139.77%	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	0.66	0.65	0.31	0.13	0.34	1.44	0.27	16.04%
YoY %	1.54%	109.68%	138.46%	-61.76%	-76.39%	433.33%	-	-
Horiz. %	244.44%	240.74%	114.81%	48.15%	125.93%	533.33%	100.00%	-
P/EPS	7.12	3.99	4.87	1.44	6.20	62.72	-0.32	-
YoY %	78.45%	-18.07%	238.19%	-76.77%	-90.11%	19,700.00%	-	-
Horiz. %	-2,225.00%	-1,246.88%	-1,521.88%	-450.00%	-1,937.50%	-19,600.00%	100.00%	-
EY	14.04	25.03	20.54	69.62	16.14	1.59	-316.41	-
YoY %	-43.91%	21.86%	-70.50%	331.35%	915.09%	100.50%	-	-
Horiz. %	-4.44%	-7.91%	-6.49%	-22.00%	-5.10%	-0.50%	100.00%	-
DY	1.53	10.50	0.00	0.00	0.00	0.00	0.00	-
YoY %	-85.43%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	14.57%	100.00%	-	-	-	-	-	-
P/NAPS	1.22	0.83	0.75	0.45	0.44	0.64	0.69	9.95%
YoY %	46.99%	10.67%	66.67%	2.27%	-31.25%	-7.25%	-	-
Horiz. %	176.81%	120.29%	108.70%	65.22%	63.77%	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	0.82	0.59	0.27	0.14	0.36	1.14	0.31	17.58%
YoY %	38.98%	118.52%	92.86%	-61.11%	-68.42%	267.74%	-	-
Horiz. %	264.52%	190.32%	87.10%	45.16%	116.13%	367.74%	100.00%	-
P/EPS	8.85	3.62	4.19	1.47	6.60	49.59	-0.36	-
YoY %	144.48%	-13.60%	185.03%	-77.73%	-86.69%	13,875.00%	-	-
Horiz. %	-2,458.33%	-1,005.56%	-1,163.89%	-408.33%	-1,833.33%	-13,775.00%	100.00%	-
EY	11.30	27.62	23.87	68.17	15.16	2.02	-274.78	-
YoY %	-59.09%	15.71%	-64.98%	349.67%	650.50%	100.74%	-	-
Horiz. %	-4.11%	-10.05%	-8.69%	-24.81%	-5.52%	-0.74%	100.00%	-
DY	1.24	11.58	0.00	0.00	0.00	0.00	0.00	-
YoY %	-89.29%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	10.71%	100.00%	-	-	-	-	-	-
P/NAPS	1.51	0.75	0.65	0.46	0.47	0.51	0.79	11.39%
YoY %	101.33%	15.38%	41.30%	-2.13%	-7.84%	-35.44%	-	-
Horiz. %	191.14%	94.94%	82.28%	58.23%	59.49%	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