[FAJAR] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 27.03%
YoY- 830.98%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 160,658 98,089 92,453 149,189 24,616 17,636 56,167 19.12%
PBT 16,810 11,148 8,568 12,344 1,807 -43,576 -10,100 -
Tax -774 -104 202 222 -419 139 -175 28.09%
NP 16,036 11,044 8,770 12,566 1,388 -43,437 -10,275 -
-
NP to SH 15,615 11,118 8,838 12,922 1,388 -43,437 -10,275 -
-
Tax Rate 4.60% 0.93% -2.36% -1.80% 23.19% - - -
Total Cost 144,622 87,045 83,683 136,623 23,228 61,073 66,442 13.82%
-
Net Worth 99,040 64,082 50,405 41,563 27,832 19,896 56,466 9.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,102 3,752 - - - - - -
Div Payout % 26.28% 33.75% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 99,040 64,082 50,405 41,563 27,832 19,896 56,466 9.80%
NOSH 133,442 43,646 41,010 40,997 41,044 41,124 36,666 23.99%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.98% 11.26% 9.49% 8.42% 5.64% -246.30% -18.29% -
ROE 15.77% 17.35% 17.53% 31.09% 4.99% -218.32% -18.20% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 120.40 224.73 225.44 363.90 59.97 42.88 153.18 -3.93%
EPS 11.70 25.47 21.55 31.52 3.38 -105.62 -28.02 -
DPS 3.07 8.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7422 1.4682 1.2291 1.0138 0.6781 0.4838 1.54 -11.44%
Adjusted Per Share Value based on latest NOSH - 40,997
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.57 13.17 12.41 20.03 3.31 2.37 7.54 19.12%
EPS 2.10 1.49 1.19 1.74 0.19 -5.83 -1.38 -
DPS 0.55 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.0861 0.0677 0.0558 0.0374 0.0267 0.0758 9.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.87 0.70 0.55 0.42 0.41 0.47 0.29 -
P/RPS 0.72 0.31 0.24 0.12 0.68 1.10 0.19 24.83%
P/EPS 7.43 2.75 2.55 1.33 12.12 -0.44 -1.03 -
EY 13.45 36.39 39.18 75.04 8.25 -224.73 -96.63 -
DY 3.53 12.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.48 0.45 0.41 0.60 0.97 0.19 35.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/04/09 27/05/08 25/05/07 26/05/06 25/05/05 18/05/04 26/05/03 -
Price 0.89 0.77 0.71 0.42 0.33 0.39 0.28 -
P/RPS 0.74 0.34 0.31 0.12 0.55 0.91 0.18 26.54%
P/EPS 7.61 3.02 3.29 1.33 9.76 -0.37 -1.00 -
EY 13.15 33.08 30.35 75.04 10.25 -270.83 -100.08 -
DY 3.45 11.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.52 0.58 0.41 0.49 0.81 0.18 37.14%

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