[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 126.75%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 55,176 181,047 126,013 86,193 28,033 165,944 121,274 -40.81%
PBT 2,034 18,712 15,757 12,812 5,616 33,047 19,312 -77.66%
Tax -500 -5,008 -4,115 -3,268 -1,460 -8,427 -5,089 -78.67%
NP 1,534 13,704 11,642 9,544 4,156 24,620 14,223 -77.31%
-
NP to SH 1,534 13,604 11,542 9,444 4,165 24,687 14,224 -77.31%
-
Tax Rate 24.58% 26.76% 26.12% 25.51% 26.00% 25.50% 26.35% -
Total Cost 53,642 167,343 114,371 76,649 23,877 141,324 107,051 -36.88%
-
Net Worth 144,496 142,567 140,070 145,868 131,465 130,468 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 9,966 9,893 - - 9,154 9,068 -
Div Payout % - 73.26% 85.71% - - 37.08% 63.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,496 142,567 140,070 145,868 131,465 130,468 0 -
NOSH 166,739 166,105 164,885 163,108 157,765 152,577 151,145 6.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.78% 7.57% 9.24% 11.07% 14.83% 14.84% 11.73% -
ROE 1.06% 9.54% 8.24% 6.47% 3.17% 18.92% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.09 109.00 76.42 52.84 17.77 108.76 80.24 -44.56%
EPS 0.92 8.19 7.00 5.79 2.64 16.18 9.41 -78.74%
DPS 0.00 6.00 6.00 0.00 0.00 6.00 6.00 -
NAPS 0.8666 0.8583 0.8495 0.8943 0.8333 0.8551 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,121
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.41 24.31 16.92 11.57 3.76 22.28 16.29 -40.82%
EPS 0.21 1.83 1.55 1.27 0.56 3.32 1.91 -77.01%
DPS 0.00 1.34 1.33 0.00 0.00 1.23 1.22 -
NAPS 0.194 0.1914 0.1881 0.1959 0.1765 0.1752 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.84 1.05 1.11 1.21 0.98 0.91 1.01 -
P/RPS 2.54 0.96 1.45 2.29 5.52 0.84 1.26 59.51%
P/EPS 91.30 12.82 15.86 20.90 37.12 5.62 10.73 316.24%
EY 1.10 7.80 6.31 4.79 2.69 17.78 9.32 -75.90%
DY 0.00 5.71 5.41 0.00 0.00 6.59 5.94 -
P/NAPS 0.97 1.22 1.31 1.35 1.18 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 -
Price 0.89 0.93 1.07 1.15 1.09 0.97 1.04 -
P/RPS 2.69 0.85 1.40 2.18 6.13 0.89 1.30 62.31%
P/EPS 96.74 11.36 15.29 19.86 41.29 6.00 11.05 324.21%
EY 1.03 8.81 6.54 5.03 2.42 16.68 9.05 -76.48%
DY 0.00 6.45 5.61 0.00 0.00 6.19 5.77 -
P/NAPS 1.03 1.08 1.26 1.29 1.31 1.13 0.00 -

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