[FAJAR] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -0.53%
YoY- -378.97%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 83,820 125,667 21,474 22,628 66,477 35,493 35,671 15.29%
PBT 7,367 10,072 1,176 -44,215 -8,554 1,500 2,237 21.96%
Tax 625 -242 45 131 -650 -724 -248 -
NP 7,992 9,830 1,221 -44,084 -9,204 776 1,989 26.07%
-
NP to SH 8,070 10,172 1,221 -44,084 -9,204 776 1,266 36.14%
-
Tax Rate -8.48% 2.40% -3.83% - - 48.27% 11.09% -
Total Cost 75,828 115,837 20,253 66,712 75,681 34,717 33,682 14.47%
-
Net Worth 46,013 54,101 29,610 19,366 62,635 71,972 71,501 -7.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 46,013 54,101 29,610 19,366 62,635 71,972 71,501 -7.07%
NOSH 40,970 40,986 45,000 41,204 39,642 39,545 39,944 0.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.53% 7.82% 5.69% -194.82% -13.85% 2.19% 5.58% -
ROE 17.54% 18.80% 4.12% -227.63% -14.69% 1.08% 1.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 204.59 306.61 47.72 54.92 167.69 89.75 89.30 14.80%
EPS 19.70 24.82 2.71 -106.99 -23.22 1.96 3.17 35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 1.32 0.658 0.47 1.58 1.82 1.79 -7.47%
Adjusted Per Share Value based on latest NOSH - 41,204
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.26 16.88 2.88 3.04 8.93 4.77 4.79 15.30%
EPS 1.08 1.37 0.16 -5.92 -1.24 0.10 0.17 36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0726 0.0398 0.026 0.0841 0.0966 0.096 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.45 0.26 0.66 0.55 0.31 0.55 0.60 -
P/RPS 0.22 0.08 1.38 1.00 0.18 0.61 0.67 -16.93%
P/EPS 2.28 1.05 24.32 -0.51 -1.34 28.03 18.93 -29.71%
EY 43.77 95.45 4.11 -194.52 -74.89 3.57 5.28 42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 1.00 1.17 0.20 0.30 0.34 2.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 23/02/06 25/02/05 25/02/04 27/02/03 28/02/02 15/03/01 -
Price 0.56 0.30 0.78 0.52 0.29 0.55 0.45 -
P/RPS 0.27 0.10 1.63 0.95 0.17 0.61 0.50 -9.75%
P/EPS 2.84 1.21 28.75 -0.49 -1.25 28.03 14.20 -23.51%
EY 35.17 82.73 3.48 -205.75 -80.06 3.57 7.04 30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.23 1.19 1.11 0.18 0.30 0.25 12.24%

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