[FAJAR] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -89.43%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 44,670 55,165 31,189 41,670 10,908 16,010 3,054 56.35%
PBT 13,735 6,727 2,987 484 794 439 285 90.70%
Tax -3,338 -1,577 1,046 -88 625 222 47 -
NP 10,397 5,150 4,033 396 1,419 661 332 77.49%
-
NP to SH 10,463 5,165 3,594 459 1,470 993 332 77.68%
-
Tax Rate 24.30% 23.44% -35.02% 18.18% -78.72% -50.57% -16.49% -
Total Cost 34,273 50,015 27,156 41,274 9,489 15,349 2,722 52.49%
-
Net Worth 133,935 100,422 68,686 50,830 42,969 28,759 27,461 30.20%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 2,224 - - - - -
Div Payout % - - 61.88% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 133,935 100,422 68,686 50,830 42,969 28,759 27,461 30.20%
NOSH 156,631 128,879 88,960 40,982 40,947 40,950 40,987 25.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 23.28% 9.34% 12.93% 0.95% 13.01% 4.13% 10.87% -
ROE 7.81% 5.14% 5.23% 0.90% 3.42% 3.45% 1.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.52 42.80 35.06 101.68 26.64 39.10 7.45 25.06%
EPS 6.68 4.01 4.04 1.12 3.59 2.42 0.81 42.11%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.7792 0.7721 1.2403 1.0494 0.7023 0.67 4.14%
Adjusted Per Share Value based on latest NOSH - 40,982
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.00 7.41 4.19 5.60 1.46 2.15 0.41 56.36%
EPS 1.41 0.69 0.48 0.06 0.20 0.13 0.04 81.02%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1349 0.0922 0.0683 0.0577 0.0386 0.0369 30.20%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.91 0.95 0.64 0.93 0.47 0.31 0.43 -
P/RPS 3.19 2.22 1.83 0.91 1.76 0.79 5.77 -9.40%
P/EPS 13.62 23.70 15.84 83.04 13.09 12.78 53.09 -20.27%
EY 7.34 4.22 6.31 1.20 7.64 7.82 1.88 25.47%
DY 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.22 0.83 0.75 0.45 0.44 0.64 8.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 28/08/08 28/08/07 28/08/06 29/08/05 14/09/04 -
Price 0.97 1.18 0.58 0.80 0.48 0.33 0.34 -
P/RPS 3.40 2.76 1.65 0.79 1.80 0.84 4.56 -4.77%
P/EPS 14.52 29.44 14.36 71.43 13.37 13.61 41.98 -16.21%
EY 6.89 3.40 6.97 1.40 7.48 7.35 2.38 19.37%
DY 0.00 0.00 4.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.51 0.75 0.65 0.46 0.47 0.51 14.17%

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