[FAJAR] QoQ Cumulative 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- 6.23%
YoY- -41.57%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 56,419 42,828 25,696 123,215 81,545 38,852 13,199 163.15%
PBT 10,664 3,055 909 8,259 7,775 3,012 1,081 359.33%
Tax -16 -16 0 -511 -423 0 0 -
NP 10,648 3,039 909 7,748 7,352 3,012 1,081 358.87%
-
NP to SH 10,659 3,047 913 7,828 7,369 3,025 1,083 358.62%
-
Tax Rate 0.15% 0.52% 0.00% 6.19% 5.44% 0.00% 0.00% -
Total Cost 45,771 39,789 24,787 115,467 74,193 35,840 12,118 142.33%
-
Net Worth 61,491 53,000 51,692 50,859 50,401 46,034 44,132 24.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,479 910 1,228 - - - - -
Div Payout % 23.26% 29.88% 134.53% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 61,491 53,000 51,692 50,859 50,401 46,034 44,132 24.72%
NOSH 41,882 41,009 40,941 41,005 41,007 40,989 41,022 1.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.87% 7.10% 3.54% 6.29% 9.02% 7.75% 8.19% -
ROE 17.33% 5.75% 1.77% 15.39% 14.62% 6.57% 2.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.71 104.43 62.76 300.48 198.86 94.79 32.17 159.56%
EPS 25.45 7.43 2.23 19.09 17.97 7.38 2.64 352.33%
DPS 5.92 2.22 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.2924 1.2626 1.2403 1.2291 1.1231 1.0758 23.01%
Adjusted Per Share Value based on latest NOSH - 40,982
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.58 5.75 3.45 16.55 10.95 5.22 1.77 163.47%
EPS 1.43 0.41 0.12 1.05 0.99 0.41 0.15 348.98%
DPS 0.33 0.12 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0712 0.0694 0.0683 0.0677 0.0618 0.0593 24.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.72 0.85 0.93 0.55 0.45 0.45 -
P/RPS 0.52 0.69 1.35 0.31 0.28 0.47 1.40 -48.29%
P/EPS 2.75 9.69 38.12 4.87 3.06 6.10 17.05 -70.33%
EY 36.36 10.32 2.62 20.53 32.67 16.40 5.87 236.90%
DY 8.46 3.08 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.67 0.75 0.45 0.40 0.42 9.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 30/10/07 28/08/07 25/05/07 12/02/07 30/11/06 -
Price 0.77 0.68 0.75 0.80 0.71 0.56 0.47 -
P/RPS 0.57 0.65 1.19 0.27 0.36 0.59 1.46 -46.55%
P/EPS 3.03 9.15 33.63 4.19 3.95 7.59 17.80 -69.25%
EY 33.05 10.93 2.97 23.86 25.31 13.18 5.62 225.45%
DY 7.69 3.26 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.59 0.65 0.58 0.50 0.44 11.76%

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