[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 62.4%
YoY- -38.22%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 85,656 102,784 123,215 108,726 77,704 52,796 144,087 -29.23%
PBT 6,110 3,636 8,259 10,366 6,024 4,324 12,699 -38.51%
Tax -32 0 -511 -564 0 0 625 -
NP 6,078 3,636 7,748 9,802 6,024 4,324 13,324 -40.65%
-
NP to SH 6,094 3,652 7,828 9,825 6,050 4,332 13,398 -40.77%
-
Tax Rate 0.52% 0.00% 6.19% 5.44% 0.00% 0.00% -4.92% -
Total Cost 79,578 99,148 115,467 98,924 71,680 48,472 130,763 -28.12%
-
Net Worth 53,000 51,692 50,859 50,401 46,034 44,132 43,022 14.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,820 4,913 - - - - - -
Div Payout % 29.88% 134.53% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 53,000 51,692 50,859 50,401 46,034 44,132 43,022 14.87%
NOSH 41,009 40,941 41,005 41,007 40,989 41,022 40,997 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.10% 3.54% 6.29% 9.02% 7.75% 8.19% 9.25% -
ROE 11.50% 7.06% 15.39% 19.49% 13.14% 9.82% 31.14% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 208.87 251.05 300.48 265.14 189.57 128.70 351.45 -29.24%
EPS 14.86 8.92 19.09 23.96 14.76 10.56 32.68 -40.78%
DPS 4.44 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2924 1.2626 1.2403 1.2291 1.1231 1.0758 1.0494 14.85%
Adjusted Per Share Value based on latest NOSH - 41,010
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.50 13.80 16.55 14.60 10.43 7.09 19.35 -29.24%
EPS 0.82 0.49 1.05 1.32 0.81 0.58 1.80 -40.70%
DPS 0.24 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0694 0.0683 0.0677 0.0618 0.0593 0.0578 14.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.85 0.93 0.55 0.45 0.45 0.47 -
P/RPS 0.34 0.34 0.31 0.21 0.24 0.35 0.13 89.49%
P/EPS 4.85 9.53 4.87 2.30 3.05 4.26 1.44 124.19%
EY 20.64 10.49 20.53 43.56 32.80 23.47 69.53 -55.40%
DY 6.17 14.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.75 0.45 0.40 0.42 0.45 15.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/10/07 28/08/07 25/05/07 12/02/07 30/11/06 28/08/06 -
Price 0.68 0.75 0.80 0.71 0.56 0.47 0.48 -
P/RPS 0.33 0.30 0.27 0.27 0.30 0.37 0.14 76.83%
P/EPS 4.58 8.41 4.19 2.96 3.79 4.45 1.47 112.87%
EY 21.85 11.89 23.86 33.75 26.36 22.47 68.08 -53.02%
DY 6.53 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.65 0.58 0.50 0.44 0.46 9.87%

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