[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 22.22%
YoY- -18.86%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 106,980 55,176 181,047 126,013 86,193 28,033 165,944 -25.31%
PBT 3,786 2,034 18,712 15,757 12,812 5,616 33,047 -76.31%
Tax -1,012 -500 -5,008 -4,115 -3,268 -1,460 -8,427 -75.56%
NP 2,774 1,534 13,704 11,642 9,544 4,156 24,620 -76.57%
-
NP to SH 2,774 1,534 13,604 11,542 9,444 4,165 24,687 -76.62%
-
Tax Rate 26.73% 24.58% 26.76% 26.12% 25.51% 26.00% 25.50% -
Total Cost 104,206 53,642 167,343 114,371 76,649 23,877 141,324 -18.33%
-
Net Worth 146,019 144,496 142,567 140,070 145,868 131,465 130,468 7.77%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 9,966 9,893 - - 9,154 -
Div Payout % - - 73.26% 85.71% - - 37.08% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 146,019 144,496 142,567 140,070 145,868 131,465 130,468 7.77%
NOSH 167,108 166,739 166,105 164,885 163,108 157,765 152,577 6.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.59% 2.78% 7.57% 9.24% 11.07% 14.83% 14.84% -
ROE 1.90% 1.06% 9.54% 8.24% 6.47% 3.17% 18.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.02 33.09 109.00 76.42 52.84 17.77 108.76 -29.69%
EPS 1.66 0.92 8.19 7.00 5.79 2.64 16.18 -77.99%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 6.00 -
NAPS 0.8738 0.8666 0.8583 0.8495 0.8943 0.8333 0.8551 1.44%
Adjusted Per Share Value based on latest NOSH - 169,193
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.37 7.41 24.31 16.92 11.57 3.76 22.28 -25.29%
EPS 0.37 0.21 1.83 1.55 1.27 0.56 3.32 -76.74%
DPS 0.00 0.00 1.34 1.33 0.00 0.00 1.23 -
NAPS 0.1961 0.194 0.1914 0.1881 0.1959 0.1765 0.1752 7.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.92 0.84 1.05 1.11 1.21 0.98 0.91 -
P/RPS 1.44 2.54 0.96 1.45 2.29 5.52 0.84 43.09%
P/EPS 55.42 91.30 12.82 15.86 20.90 37.12 5.62 357.94%
EY 1.80 1.10 7.80 6.31 4.79 2.69 17.78 -78.18%
DY 0.00 0.00 5.71 5.41 0.00 0.00 6.59 -
P/NAPS 1.05 0.97 1.22 1.31 1.35 1.18 1.06 -0.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 -
Price 0.96 0.89 0.93 1.07 1.15 1.09 0.97 -
P/RPS 1.50 2.69 0.85 1.40 2.18 6.13 0.89 41.48%
P/EPS 57.83 96.74 11.36 15.29 19.86 41.29 6.00 351.03%
EY 1.73 1.03 8.81 6.54 5.03 2.42 16.68 -77.83%
DY 0.00 0.00 6.45 5.61 0.00 0.00 6.19 -
P/NAPS 1.10 1.03 1.08 1.26 1.29 1.31 1.13 -1.77%

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