[FAJAR] QoQ 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- -60.26%
YoY- -62.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,804 55,176 55,034 39,820 58,160 28,033 44,670 10.35%
PBT 1,752 2,034 2,955 2,945 7,196 5,616 13,735 -74.56%
Tax -512 -500 -893 -847 -1,808 -1,460 -3,338 -71.24%
NP 1,240 1,534 2,062 2,098 5,388 4,156 10,397 -75.67%
-
NP to SH 1,240 1,534 2,062 2,098 5,279 4,165 10,463 -75.77%
-
Tax Rate 29.22% 24.58% 30.22% 28.76% 25.13% 26.00% 24.30% -
Total Cost 50,564 53,642 52,972 37,722 52,772 23,877 34,273 29.50%
-
Net Worth 146,420 144,496 145,066 143,729 150,350 131,465 133,935 6.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 10,151 - - - -
Div Payout % - - - 483.87% - - - -
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 146,420 144,496 145,066 143,729 150,350 131,465 133,935 6.10%
NOSH 167,567 166,739 169,016 169,193 168,121 157,765 156,631 4.58%
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 2.39% 2.78% 3.75% 5.27% 9.26% 14.83% 23.28% -
ROE 0.85% 1.06% 1.42% 1.46% 3.51% 3.17% 7.81% -
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 30.92 33.09 32.56 23.54 34.59 17.77 28.52 5.51%
EPS 0.74 0.92 1.22 1.24 3.14 2.64 6.68 -76.84%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
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 6.96 7.41 7.39 5.35 7.81 3.76 6.00 10.37%
EPS 0.17 0.21 0.28 0.28 0.71 0.56 1.41 -75.50%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.1966 0.194 0.1948 0.193 0.2019 0.1765 0.1799 6.07%
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 2.98 2.54 3.22 4.72 3.50 5.52 3.19 -4.42%
P/EPS 124.32 91.30 86.07 89.52 38.54 37.12 13.62 335.00%
EY 0.80 1.10 1.16 1.12 2.60 2.69 7.34 -77.09%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
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 3.11 2.69 2.86 4.55 3.32 6.13 3.40 -5.75%
P/EPS 129.73 96.74 76.23 86.29 36.62 41.29 14.52 328.86%
EY 0.77 1.03 1.31 1.16 2.73 2.42 6.89 -76.70%
DY 0.00 0.00 0.00 5.61 0.00 0.00 0.00 -
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