[FAJAR] QoQ 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 123,215 108,726 77,704 52,796 144,087 177,572 198,238 -27.23%
PBT 8,259 10,366 6,024 4,324 12,699 15,873 16,688 -37.51%
Tax -511 -564 0 0 625 0 0 -
NP 7,748 9,802 6,024 4,324 13,324 15,873 16,688 -40.12%
-
NP to SH 7,828 9,825 6,050 4,332 13,398 15,904 16,708 -39.76%
-
Tax Rate 6.19% 5.44% 0.00% 0.00% -4.92% 0.00% 0.00% -
Total Cost 115,467 98,924 71,680 48,472 130,763 161,698 181,550 -26.10%
-
Net Worth 50,859 50,401 46,034 44,132 43,022 41,569 54,108 -4.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 50,859 50,401 46,034 44,132 43,022 41,569 54,108 -4.05%
NOSH 41,005 41,007 40,989 41,022 40,997 41,003 40,991 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.29% 9.02% 7.75% 8.19% 9.25% 8.94% 8.42% -
ROE 15.39% 19.49% 13.14% 9.82% 31.14% 38.26% 30.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 300.48 265.14 189.57 128.70 351.45 433.06 483.61 -27.24%
EPS 19.09 23.96 14.76 10.56 32.68 38.79 40.76 -39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.2291 1.1231 1.0758 1.0494 1.0138 1.32 -4.07%
Adjusted Per Share Value based on latest NOSH - 41,022
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.55 14.60 10.43 7.09 19.35 23.85 26.62 -27.21%
EPS 1.05 1.32 0.81 0.58 1.80 2.14 2.24 -39.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0677 0.0618 0.0593 0.0578 0.0558 0.0727 -4.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.55 0.45 0.45 0.47 0.42 0.26 -
P/RPS 0.31 0.21 0.24 0.35 0.13 0.10 0.05 238.61%
P/EPS 4.87 2.30 3.05 4.26 1.44 1.08 0.64 288.31%
EY 20.53 43.56 32.80 23.47 69.53 92.35 156.77 -74.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.40 0.42 0.45 0.41 0.20 141.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 12/02/07 30/11/06 28/08/06 26/05/06 23/02/06 -
Price 0.80 0.71 0.56 0.47 0.48 0.42 0.30 -
P/RPS 0.27 0.27 0.30 0.37 0.14 0.10 0.06 173.31%
P/EPS 4.19 2.96 3.79 4.45 1.47 1.08 0.74 218.68%
EY 23.86 33.75 26.36 22.47 68.08 92.35 135.87 -68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.50 0.44 0.46 0.41 0.23 100.27%

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