[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 66.87%
YoY- 0.73%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 156,380 87,608 75,225 85,656 102,784 123,215 108,726 27.33%
PBT 13,256 13,651 14,218 6,110 3,636 8,259 10,366 17.76%
Tax -2,812 1,030 -21 -32 0 -511 -564 190.99%
NP 10,444 14,681 14,197 6,078 3,636 7,748 9,802 4.30%
-
NP to SH 10,456 14,253 14,212 6,094 3,652 7,828 9,825 4.22%
-
Tax Rate 21.21% -7.55% 0.15% 0.52% 0.00% 6.19% 5.44% -
Total Cost 145,936 72,927 61,028 79,578 99,148 115,467 98,924 29.49%
-
Net Worth 72,209 65,660 61,491 53,000 51,692 50,859 50,401 27.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,401 3,305 1,820 4,913 - - -
Div Payout % - 23.87% 23.26% 29.88% 134.53% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 72,209 65,660 61,491 53,000 51,692 50,859 50,401 27.00%
NOSH 90,137 85,041 41,882 41,009 40,941 41,005 41,007 68.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.68% 16.76% 18.87% 7.10% 3.54% 6.29% 9.02% -
ROE 14.48% 21.71% 23.11% 11.50% 7.06% 15.39% 19.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 173.49 103.02 179.61 208.87 251.05 300.48 265.14 -24.57%
EPS 11.60 16.76 33.93 14.86 8.92 19.09 23.96 -38.26%
DPS 0.00 4.00 7.89 4.44 12.00 0.00 0.00 -
NAPS 0.8011 0.7721 1.4682 1.2924 1.2626 1.2403 1.2291 -24.76%
Adjusted Per Share Value based on latest NOSH - 40,959
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.00 11.76 10.10 11.50 13.80 16.55 14.60 27.33%
EPS 1.40 1.91 1.91 0.82 0.49 1.05 1.32 3.98%
DPS 0.00 0.46 0.44 0.24 0.66 0.00 0.00 -
NAPS 0.097 0.0882 0.0826 0.0712 0.0694 0.0683 0.0677 27.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.64 0.70 0.72 0.85 0.93 0.55 -
P/RPS 0.32 0.62 0.39 0.34 0.34 0.31 0.21 32.31%
P/EPS 4.83 3.82 2.06 4.85 9.53 4.87 2.30 63.76%
EY 20.71 26.19 48.48 20.64 10.49 20.53 43.56 -39.00%
DY 0.00 6.25 11.28 6.17 14.12 0.00 0.00 -
P/NAPS 0.70 0.83 0.48 0.56 0.67 0.75 0.45 34.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 28/08/07 25/05/07 -
Price 0.41 0.58 0.77 0.68 0.75 0.80 0.71 -
P/RPS 0.24 0.56 0.43 0.33 0.30 0.27 0.27 -7.53%
P/EPS 3.53 3.46 2.27 4.58 8.41 4.19 2.96 12.42%
EY 28.29 28.90 44.07 21.85 11.89 23.86 33.75 -11.07%
DY 0.00 6.90 10.25 6.53 16.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.52 0.53 0.59 0.65 0.58 -8.19%

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