[FAJAR] QoQ Cumulative 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- 233.73%
YoY- 0.73%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 39,095 87,608 56,419 42,828 25,696 123,215 81,545 -38.66%
PBT 3,314 13,651 10,664 3,055 909 8,259 7,775 -43.27%
Tax -703 1,030 -16 -16 0 -511 -423 40.17%
NP 2,611 14,681 10,648 3,039 909 7,748 7,352 -49.75%
-
NP to SH 2,614 14,253 10,659 3,047 913 7,828 7,369 -49.79%
-
Tax Rate 21.21% -7.55% 0.15% 0.52% 0.00% 6.19% 5.44% -
Total Cost 36,484 72,927 45,771 39,789 24,787 115,467 74,193 -37.61%
-
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 2,479 910 1,228 - - -
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 3.62% 21.71% 17.33% 5.75% 1.77% 15.39% 14.62% -
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 43.37 103.02 134.71 104.43 62.76 300.48 198.86 -63.66%
EPS 2.90 16.76 25.45 7.43 2.23 19.09 17.97 -70.25%
DPS 0.00 4.00 5.92 2.22 3.00 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 5.25 11.76 7.58 5.75 3.45 16.55 10.95 -38.65%
EPS 0.35 1.91 1.43 0.41 0.12 1.05 0.99 -49.90%
DPS 0.00 0.46 0.33 0.12 0.16 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 1.29 0.62 0.52 0.69 1.35 0.31 0.28 176.10%
P/EPS 19.31 3.82 2.75 9.69 38.12 4.87 3.06 240.34%
EY 5.18 26.19 36.36 10.32 2.62 20.53 32.67 -70.60%
DY 0.00 6.25 8.46 3.08 3.53 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 0.95 0.56 0.57 0.65 1.19 0.27 0.36 90.62%
P/EPS 14.14 3.46 3.03 9.15 33.63 4.19 3.95 133.46%
EY 7.07 28.90 33.05 10.93 2.97 23.86 25.31 -57.16%
DY 0.00 6.90 7.69 3.26 4.00 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