[FAJAR] QoQ 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- 26.75%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter 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 55,034 39,820 58,160 28,033 44,670 43,448 17.25%
PBT 2,034 2,955 2,945 7,196 5,616 13,735 7,687 -58.75%
Tax -500 -893 -847 -1,808 -1,460 -3,338 -2,069 -61.16%
NP 1,534 2,062 2,098 5,388 4,156 10,397 5,618 -57.87%
-
NP to SH 1,534 2,062 2,098 5,279 4,165 10,463 5,621 -57.89%
-
Tax Rate 24.58% 30.22% 28.76% 25.13% 26.00% 24.30% 26.92% -
Total Cost 53,642 52,972 37,722 52,772 23,877 34,273 37,830 26.18%
-
Net Worth 144,496 145,066 143,729 150,350 131,465 133,935 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 - - 10,151 - - - 3,188 -
Div Payout % - - 483.87% - - - 56.73% -
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 144,496 145,066 143,729 150,350 131,465 133,935 0 -
NOSH 166,739 169,016 169,193 168,121 157,765 156,631 159,440 3.02%
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% 3.75% 5.27% 9.26% 14.83% 23.28% 12.93% -
ROE 1.06% 1.42% 1.46% 3.51% 3.17% 7.81% 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 32.56 23.54 34.59 17.77 28.52 27.25 13.80%
EPS 0.92 1.22 1.24 3.14 2.64 6.68 3.53 -59.16%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 2.00 -
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 7.39 5.35 7.81 3.76 6.00 5.83 17.31%
EPS 0.21 0.28 0.28 0.71 0.56 1.41 0.75 -57.16%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.43 -
NAPS 0.194 0.1948 0.193 0.2019 0.1765 0.1799 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 3.22 4.72 3.50 5.52 3.19 3.71 -22.30%
P/EPS 91.30 86.07 89.52 38.54 37.12 13.62 28.65 116.40%
EY 1.10 1.16 1.12 2.60 2.69 7.34 3.49 -53.65%
DY 0.00 0.00 5.41 0.00 0.00 0.00 1.98 -
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 2.86 4.55 3.32 6.13 3.40 3.82 -20.83%
P/EPS 96.74 76.23 86.29 36.62 41.29 14.52 29.50 120.56%
EY 1.03 1.31 1.16 2.73 2.42 6.89 3.39 -54.77%
DY 0.00 0.00 5.61 0.00 0.00 0.00 1.92 -
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