[FAJAR] QoQ 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- 133.73%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
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 39,095 31,189 13,591 17,132 25,696 41,670 42,693 -5.68%
PBT 3,314 2,987 7,609 2,146 909 484 4,762 -21.41%
Tax -703 1,046 0 -16 0 -88 -423 40.17%
NP 2,611 4,033 7,609 2,130 909 396 4,339 -28.65%
-
NP to SH 2,614 3,594 7,612 2,134 913 459 4,343 -28.64%
-
Tax Rate 21.21% -35.02% 0.00% 0.75% 0.00% 18.18% 8.88% -
Total Cost 36,484 27,156 5,982 15,002 24,787 41,274 38,354 -3.26%
-
Net Worth 72,209 68,686 64,082 52,936 51,692 50,830 50,405 26.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 2,224 1,614 909 1,228 - - -
Div Payout % - 61.88% 21.22% 42.61% 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 68,686 64,082 52,936 51,692 50,830 50,405 26.99%
NOSH 90,137 88,960 43,646 40,959 40,941 40,982 41,010 68.80%
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% 12.93% 55.99% 12.43% 3.54% 0.95% 10.16% -
ROE 3.62% 5.23% 11.88% 4.03% 1.77% 0.90% 8.62% -
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 35.06 31.14 41.83 62.76 101.68 104.10 -44.12%
EPS 2.90 4.04 17.44 5.21 2.23 1.12 10.59 -57.73%
DPS 0.00 2.50 3.70 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 4.19 1.83 2.30 3.45 5.60 5.73 -5.65%
EPS 0.35 0.48 1.02 0.29 0.12 0.06 0.58 -28.52%
DPS 0.00 0.30 0.22 0.12 0.16 0.00 0.00 -
NAPS 0.097 0.0922 0.0861 0.0711 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 1.83 2.25 1.72 1.35 0.91 0.53 80.65%
P/EPS 19.31 15.84 4.01 13.82 38.12 83.04 5.19 139.53%
EY 5.18 6.31 24.91 7.24 2.62 1.20 19.25 -58.21%
DY 0.00 3.91 5.29 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 1.65 2.47 1.63 1.19 0.79 0.68 24.89%
P/EPS 14.14 14.36 4.42 13.05 33.63 71.43 6.70 64.30%
EY 7.07 6.97 22.65 7.66 2.97 1.40 14.92 -39.13%
DY 0.00 4.31 4.81 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