[FAJAR] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 256.7%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 55,896 39,095 31,189 13,591 17,132 25,696 41,670 21.52%
PBT 4,473 3,314 2,987 7,609 2,146 909 484 337.43%
Tax -381 -703 1,046 0 -16 0 -88 164.46%
NP 4,092 2,611 4,033 7,609 2,130 909 396 371.07%
-
NP to SH 4,096 2,614 3,594 7,612 2,134 913 459 327.38%
-
Tax Rate 8.52% 21.21% -35.02% 0.00% 0.75% 0.00% 18.18% -
Total Cost 51,804 36,484 27,156 5,982 15,002 24,787 41,274 16.27%
-
Net Worth 90,249 72,209 68,686 64,082 52,936 51,692 50,830 46.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,878 - 2,224 1,614 909 1,228 - -
Div Payout % 45.87% - 61.88% 21.22% 42.61% 134.53% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,249 72,209 68,686 64,082 52,936 51,692 50,830 46.37%
NOSH 125,259 90,137 88,960 43,646 40,959 40,941 40,982 109.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.32% 6.68% 12.93% 55.99% 12.43% 3.54% 0.95% -
ROE 4.54% 3.62% 5.23% 11.88% 4.03% 1.77% 0.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.62 43.37 35.06 31.14 41.83 62.76 101.68 -42.10%
EPS 3.27 2.90 4.04 17.44 5.21 2.23 1.12 103.61%
DPS 1.50 0.00 2.50 3.70 2.22 3.00 0.00 -
NAPS 0.7205 0.8011 0.7721 1.4682 1.2924 1.2626 1.2403 -30.26%
Adjusted Per Share Value based on latest NOSH - 43,646
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.51 5.25 4.19 1.83 2.30 3.45 5.60 21.50%
EPS 0.55 0.35 0.48 1.02 0.29 0.12 0.06 335.06%
DPS 0.25 0.00 0.30 0.22 0.12 0.16 0.00 -
NAPS 0.1212 0.097 0.0922 0.0861 0.0711 0.0694 0.0683 46.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.56 0.64 0.70 0.72 0.85 0.93 -
P/RPS 1.14 1.29 1.83 2.25 1.72 1.35 0.91 16.13%
P/EPS 15.60 19.31 15.84 4.01 13.82 38.12 83.04 -67.03%
EY 6.41 5.18 6.31 24.91 7.24 2.62 1.20 204.02%
DY 2.94 0.00 3.91 5.29 3.08 3.53 0.00 -
P/NAPS 0.71 0.70 0.83 0.48 0.56 0.67 0.75 -3.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 28/08/07 -
Price 0.68 0.41 0.58 0.77 0.68 0.75 0.80 -
P/RPS 1.52 0.95 1.65 2.47 1.63 1.19 0.79 54.38%
P/EPS 20.80 14.14 14.36 4.42 13.05 33.63 71.43 -55.90%
EY 4.81 7.07 6.97 22.65 7.66 2.97 1.40 126.84%
DY 2.21 0.00 4.31 4.81 3.26 4.00 0.00 -
P/NAPS 0.94 0.51 0.75 0.52 0.53 0.59 0.65 27.73%

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