[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -83.13%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 77,589 32,439 55,176 28,033 40,011 39,095 25,696 20.20%
PBT 918 916 2,034 5,616 4,674 3,314 909 0.16%
Tax -181 -288 -500 -1,460 -1,216 -703 0 -
NP 737 628 1,534 4,156 3,458 2,611 909 -3.43%
-
NP to SH 737 628 1,534 4,165 3,456 2,614 913 -3.50%
-
Tax Rate 19.72% 31.44% 24.58% 26.00% 26.02% 21.21% 0.00% -
Total Cost 76,852 31,811 53,642 23,877 36,553 36,484 24,787 20.73%
-
Net Worth 148,660 137,969 144,496 131,465 0 72,209 51,692 19.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 5,484 - 1,228 -
Div Payout % - - - - 158.71% - 134.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 148,660 137,969 144,496 131,465 0 72,209 51,692 19.23%
NOSH 193,947 190,303 166,739 157,765 137,124 90,137 40,941 29.56%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.95% 1.94% 2.78% 14.83% 8.64% 6.68% 3.54% -
ROE 0.50% 0.46% 1.06% 3.17% 0.00% 3.62% 1.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.01 17.05 33.09 17.77 29.18 43.37 62.76 -7.22%
EPS 0.38 0.33 0.92 2.64 2.52 2.90 2.23 -25.52%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 3.00 -
NAPS 0.7665 0.725 0.8666 0.8333 0.00 0.8011 1.2626 -7.97%
Adjusted Per Share Value based on latest NOSH - 157,765
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.42 4.36 7.41 3.76 5.37 5.25 3.45 20.20%
EPS 0.10 0.08 0.21 0.56 0.46 0.35 0.12 -2.99%
DPS 0.00 0.00 0.00 0.00 0.74 0.00 0.16 -
NAPS 0.1996 0.1853 0.194 0.1765 0.00 0.097 0.0694 19.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.62 0.67 0.84 0.98 1.15 0.56 0.85 -
P/RPS 1.55 3.93 2.54 5.52 3.94 1.29 1.35 2.32%
P/EPS 163.16 203.03 91.30 37.12 45.63 19.31 38.12 27.39%
EY 0.61 0.49 1.10 2.69 2.19 5.18 2.62 -21.54%
DY 0.00 0.00 0.00 0.00 3.48 0.00 3.53 -
P/NAPS 0.81 0.92 0.97 1.18 0.00 0.70 0.67 3.21%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 26/11/08 30/10/07 -
Price 0.61 0.69 0.89 1.09 1.23 0.41 0.75 -
P/RPS 1.52 4.05 2.69 6.13 4.22 0.95 1.19 4.15%
P/EPS 160.53 209.09 96.74 41.29 48.80 14.14 33.63 29.72%
EY 0.62 0.48 1.03 2.42 2.05 7.07 2.97 -22.96%
DY 0.00 0.00 0.00 0.00 3.25 0.00 4.00 -
P/NAPS 0.80 0.95 1.03 1.31 0.00 0.51 0.59 5.20%

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