[FAJAR] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 216.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 135,712 111,319 77,467 17,651 67,086 33,172 29,461 28.97%
PBT 8,086 11,005 4,505 832 -8,019 -44,102 565 55.78%
Tax -511 625 -253 56 -900 249 37 -
NP 7,575 11,630 4,252 888 -8,919 -43,853 602 52.48%
-
NP to SH 7,657 11,698 4,593 888 -8,919 -43,853 -121 -
-
Tax Rate 6.32% -5.68% 5.62% -6.73% - - -6.55% -
Total Cost 128,137 99,689 73,215 16,763 76,005 77,025 28,859 28.18%
-
Net Worth 51,692 44,132 31,579 26,774 63,199 19,414 72,647 -5.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div 1,228 - - - - - - -
Div Payout % 16.04% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 51,692 44,132 31,579 26,774 63,199 19,414 72,647 -5.51%
NOSH 40,941 41,022 41,001 40,677 39,999 40,777 40,136 0.33%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 5.58% 10.45% 5.49% 5.03% -13.29% -132.20% 2.04% -
ROE 14.81% 26.51% 14.54% 3.32% -14.11% -225.88% -0.17% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 331.48 271.36 188.94 43.39 167.72 81.35 73.40 28.55%
EPS 18.70 28.52 11.20 2.18 -22.30 -107.54 -0.30 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2626 1.0758 0.7702 0.6582 1.58 0.4761 1.81 -5.82%
Adjusted Per Share Value based on latest NOSH - 40,677
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 18.22 14.95 10.40 2.37 9.01 4.45 3.96 28.95%
EPS 1.03 1.57 0.62 0.12 -1.20 -5.89 -0.02 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0593 0.0424 0.036 0.0849 0.0261 0.0976 -5.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 27/09/01 -
Price 0.85 0.45 0.30 0.32 0.29 0.28 0.42 -
P/RPS 0.26 0.17 0.16 0.74 0.17 0.34 0.57 -12.25%
P/EPS 4.54 1.58 2.68 14.66 -1.30 -0.26 -139.32 -
EY 22.00 63.37 37.34 6.82 -76.89 -384.08 -0.72 -
DY 3.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.39 0.49 0.18 0.59 0.23 19.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 30/10/07 30/11/06 29/11/05 19/11/04 19/11/02 21/11/03 28/11/01 -
Price 0.75 0.47 0.26 0.38 0.34 0.37 0.60 -
P/RPS 0.23 0.17 0.14 0.88 0.20 0.45 0.82 -19.08%
P/EPS 4.01 1.65 2.32 17.41 -1.52 -0.34 -199.03 -
EY 24.94 60.67 43.08 5.74 -65.58 -290.65 -0.50 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.34 0.58 0.22 0.78 0.33 10.16%

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