[FAJAR] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -67.67%
YoY- -61.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 160,044 156,380 102,784 52,796 183,868 24,288 73,716 11.70%
PBT 18,696 13,256 3,636 4,324 11,100 924 4,064 24.34%
Tax -4,864 -2,812 0 0 0 36 -1,360 19.95%
NP 13,832 10,444 3,636 4,324 11,100 960 2,704 26.23%
-
NP to SH 13,824 10,456 3,652 4,332 11,136 960 2,704 26.22%
-
Tax Rate 26.02% 21.21% 0.00% 0.00% 0.00% -3.90% 33.46% -
Total Cost 146,212 145,936 99,148 48,472 172,768 23,328 71,012 10.85%
-
Net Worth 0 72,209 51,692 44,132 31,579 26,774 63,199 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div 21,939 - 4,913 - - - - -
Div Payout % 158.71% - 134.53% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 0 72,209 51,692 44,132 31,579 26,774 63,199 -
NOSH 137,124 90,137 40,941 41,022 41,001 40,677 39,999 19.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 8.64% 6.68% 3.54% 8.19% 6.04% 3.95% 3.67% -
ROE 0.00% 14.48% 7.06% 9.82% 35.26% 3.59% 4.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 116.71 173.49 251.05 128.70 448.44 59.71 184.29 -6.31%
EPS 10.08 11.60 8.92 10.56 27.16 2.36 6.76 5.86%
DPS 16.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8011 1.2626 1.0758 0.7702 0.6582 1.58 -
Adjusted Per Share Value based on latest NOSH - 41,022
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 21.49 21.00 13.80 7.09 24.69 3.26 9.90 11.69%
EPS 1.86 1.40 0.49 0.58 1.50 0.13 0.36 26.41%
DPS 2.95 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.097 0.0694 0.0593 0.0424 0.036 0.0849 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 1.15 0.56 0.85 0.45 0.30 0.32 0.29 -
P/RPS 0.99 0.32 0.34 0.35 0.07 0.54 0.16 29.71%
P/EPS 11.41 4.83 9.53 4.26 1.10 13.56 4.29 14.98%
EY 8.77 20.71 10.49 23.47 90.53 7.38 23.31 -13.02%
DY 13.91 0.00 14.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.70 0.67 0.42 0.39 0.49 0.18 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 26/10/09 26/11/08 30/10/07 30/11/06 29/11/05 19/11/04 19/11/02 -
Price 1.23 0.41 0.75 0.47 0.26 0.38 0.34 -
P/RPS 1.05 0.24 0.30 0.37 0.06 0.64 0.18 28.62%
P/EPS 12.20 3.53 8.41 4.45 0.96 16.10 5.03 13.48%
EY 8.20 28.29 11.89 22.47 104.46 6.21 19.88 -11.87%
DY 13.01 0.00 16.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.59 0.44 0.34 0.58 0.22 -

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