[FAJAR] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 86.14%
YoY- 102.58%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 74,428 8,334 55,034 44,670 55,165 31,189 41,670 10.14%
PBT 2,241 -27,206 2,955 13,735 6,727 2,987 484 29.07%
Tax -973 7,072 -893 -3,338 -1,577 1,046 -88 49.20%
NP 1,268 -20,134 2,062 10,397 5,150 4,033 396 21.38%
-
NP to SH 1,268 -20,134 2,062 10,463 5,165 3,594 459 18.43%
-
Tax Rate 43.42% - 30.22% 24.30% 23.44% -35.02% 18.18% -
Total Cost 73,160 28,468 52,972 34,273 50,015 27,156 41,274 10.00%
-
Net Worth 142,981 135,421 145,066 133,935 100,422 68,686 50,830 18.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 2,224 - -
Div Payout % - - - - - 61.88% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 142,981 135,421 145,066 133,935 100,422 68,686 50,830 18.79%
NOSH 189,253 187,642 169,016 156,631 128,879 88,960 40,982 29.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.70% -241.59% 3.75% 23.28% 9.34% 12.93% 0.95% -
ROE 0.89% -14.87% 1.42% 7.81% 5.14% 5.23% 0.90% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.33 4.44 32.56 28.52 42.80 35.06 101.68 -14.62%
EPS 0.67 -10.73 1.22 6.68 4.01 4.04 1.12 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.7555 0.7217 0.8583 0.8551 0.7792 0.7721 1.2403 -7.92%
Adjusted Per Share Value based on latest NOSH - 156,631
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.99 1.12 7.39 6.00 7.41 4.19 5.60 10.11%
EPS 0.17 -2.70 0.28 1.41 0.69 0.48 0.06 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.192 0.1818 0.1948 0.1799 0.1349 0.0922 0.0683 18.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.63 0.86 1.05 0.91 0.95 0.64 0.93 -
P/RPS 1.60 19.36 3.22 3.19 2.22 1.83 0.91 9.85%
P/EPS 94.03 -8.01 86.07 13.62 23.70 15.84 83.04 2.09%
EY 1.06 -12.48 1.16 7.34 4.22 6.31 1.20 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.83 1.19 1.22 1.06 1.22 0.83 0.75 1.70%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 24/08/11 25/08/10 25/08/09 28/08/08 28/08/07 -
Price 0.60 0.73 0.93 0.97 1.18 0.58 0.80 -
P/RPS 1.53 16.44 2.86 3.40 2.76 1.65 0.79 11.63%
P/EPS 89.55 -6.80 76.23 14.52 29.44 14.36 71.43 3.83%
EY 1.12 -14.70 1.31 6.89 3.40 6.97 1.40 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.79 1.01 1.08 1.13 1.51 0.75 0.65 3.30%

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