[FAJAR] QoQ 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- 123.64%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
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 17,132 25,696 41,670 42,693 25,653 13,199 10,908 35.00%
PBT 2,146 909 484 4,762 1,931 1,081 794 93.68%
Tax -16 0 -88 -423 0 0 625 -
NP 2,130 909 396 4,339 1,931 1,081 1,419 31.00%
-
NP to SH 2,134 913 459 4,343 1,942 1,083 1,470 28.12%
-
Tax Rate 0.75% 0.00% 18.18% 8.88% 0.00% 0.00% -78.72% -
Total Cost 15,002 24,787 41,274 38,354 23,722 12,118 9,489 35.59%
-
Net Worth 52,936 51,692 50,830 50,405 46,013 44,132 42,969 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 909 1,228 - - - - - -
Div Payout % 42.61% 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 52,936 51,692 50,830 50,405 46,013 44,132 42,969 14.87%
NOSH 40,959 40,941 40,982 41,010 40,970 41,022 40,947 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 12.43% 3.54% 0.95% 10.16% 7.53% 8.19% 13.01% -
ROE 4.03% 1.77% 0.90% 8.62% 4.22% 2.45% 3.42% -
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 41.83 62.76 101.68 104.10 62.61 32.17 26.64 34.98%
EPS 5.21 2.23 1.12 10.59 4.74 2.64 3.59 28.09%
DPS 2.22 3.00 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 2.30 3.45 5.60 5.73 3.44 1.77 1.46 35.27%
EPS 0.29 0.12 0.06 0.58 0.26 0.15 0.20 28.02%
DPS 0.12 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0694 0.0683 0.0677 0.0618 0.0593 0.0577 14.89%
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 1.72 1.35 0.91 0.53 0.72 1.40 1.76 -1.51%
P/EPS 13.82 38.12 83.04 5.19 9.49 17.05 13.09 3.67%
EY 7.24 2.62 1.20 19.25 10.53 5.87 7.64 -3.51%
DY 3.08 3.53 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 1.63 1.19 0.79 0.68 0.89 1.46 1.80 -6.38%
P/EPS 13.05 33.63 71.43 6.70 11.81 17.80 13.37 -1.59%
EY 7.66 2.97 1.40 14.92 8.46 5.62 7.48 1.59%
DY 3.26 4.00 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