[FAJAR] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 29.66%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 25,361 39,820 43,448 34,478 13,591 42,693 34,060 -4.79%
PBT -4,844 2,945 7,687 6,036 7,609 4,762 3,561 -
Tax 924 -847 -2,069 -736 0 -423 0 -
NP -3,920 2,098 5,618 5,300 7,609 4,339 3,561 -
-
NP to SH -3,920 2,098 5,621 5,311 7,612 4,343 3,575 -
-
Tax Rate - 28.76% 26.92% 12.19% 0.00% 8.88% 0.00% -
Total Cost 29,281 37,722 37,830 29,178 5,982 38,354 30,499 -0.67%
-
Net Worth 149,229 143,729 0 99,040 64,082 50,405 41,563 23.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 10,151 3,188 - 1,614 - - -
Div Payout % - 483.87% 56.73% - 21.22% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 149,229 143,729 0 99,040 64,082 50,405 41,563 23.72%
NOSH 179,816 169,193 159,440 133,442 43,646 41,010 40,997 27.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -15.46% 5.27% 12.93% 15.37% 55.99% 10.16% 10.46% -
ROE -2.63% 1.46% 0.00% 5.36% 11.88% 8.62% 8.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.10 23.54 27.25 25.84 31.14 104.10 83.08 -25.57%
EPS -2.18 1.24 3.53 3.98 17.44 10.59 8.72 -
DPS 0.00 6.00 2.00 0.00 3.70 0.00 0.00 -
NAPS 0.8299 0.8495 0.00 0.7422 1.4682 1.2291 1.0138 -3.27%
Adjusted Per Share Value based on latest NOSH - 133,442
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.41 5.35 5.83 4.63 1.83 5.73 4.57 -4.75%
EPS -0.53 0.28 0.75 0.71 1.02 0.58 0.48 -
DPS 0.00 1.36 0.43 0.00 0.22 0.00 0.00 -
NAPS 0.2004 0.193 0.00 0.133 0.0861 0.0677 0.0558 23.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.94 1.11 1.01 0.87 0.70 0.55 0.42 -
P/RPS 6.66 4.72 3.71 3.37 2.25 0.53 0.51 53.39%
P/EPS -43.12 89.52 28.65 21.86 4.01 5.19 4.82 -
EY -2.32 1.12 3.49 4.57 24.91 19.25 20.76 -
DY 0.00 5.41 1.98 0.00 5.29 0.00 0.00 -
P/NAPS 1.13 1.31 0.00 1.17 0.48 0.45 0.41 18.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 05/05/11 29/04/10 29/04/09 27/05/08 25/05/07 26/05/06 -
Price 0.87 1.07 1.04 0.89 0.77 0.71 0.42 -
P/RPS 6.17 4.55 3.82 3.44 2.47 0.68 0.51 51.45%
P/EPS -39.91 86.29 29.50 22.36 4.42 6.70 4.82 -
EY -2.51 1.16 3.39 4.47 22.65 14.92 20.76 -
DY 0.00 5.61 1.92 0.00 4.81 0.00 0.00 -
P/NAPS 1.05 1.26 0.00 1.20 0.52 0.58 0.41 16.95%

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