[FAJAR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -12.69%
YoY- 154.69%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 123,215 92,453 83,820 111,319 144,087 149,189 125,667 -1.30%
PBT 8,258 8,568 7,367 11,005 12,699 12,344 10,072 -12.43%
Tax -511 202 625 625 625 222 -242 64.81%
NP 7,747 8,770 7,992 11,630 13,324 12,566 9,830 -14.71%
-
NP to SH 7,827 8,838 8,070 11,698 13,399 12,922 10,172 -16.06%
-
Tax Rate 6.19% -2.36% -8.48% -5.68% -4.92% -1.80% 2.40% -
Total Cost 115,468 83,683 75,828 99,689 130,763 136,623 115,837 -0.21%
-
Net Worth 50,830 50,405 46,013 44,132 42,969 41,563 54,101 -4.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 50,830 50,405 46,013 44,132 42,969 41,563 54,101 -4.08%
NOSH 40,982 41,010 40,970 41,022 40,947 40,997 40,986 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.29% 9.49% 9.53% 10.45% 9.25% 8.42% 7.82% -
ROE 15.40% 17.53% 17.54% 26.51% 31.18% 31.09% 18.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 300.66 225.44 204.59 271.36 351.89 363.90 306.61 -1.30%
EPS 19.10 21.55 19.70 28.52 32.72 31.52 24.82 -16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.2291 1.1231 1.0758 1.0494 1.0138 1.32 -4.07%
Adjusted Per Share Value based on latest NOSH - 41,022
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.55 12.41 11.26 14.95 19.35 20.03 16.88 -1.31%
EPS 1.05 1.19 1.08 1.57 1.80 1.74 1.37 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0677 0.0618 0.0593 0.0577 0.0558 0.0726 -3.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.55 0.45 0.45 0.47 0.42 0.26 -
P/RPS 0.31 0.24 0.22 0.17 0.13 0.12 0.08 147.31%
P/EPS 4.87 2.55 2.28 1.58 1.44 1.33 1.05 178.89%
EY 20.54 39.18 43.77 63.37 69.62 75.04 95.45 -64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.40 0.42 0.45 0.41 0.20 141.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 12/02/07 30/11/06 28/08/06 26/05/06 23/02/06 -
Price 0.80 0.71 0.56 0.47 0.48 0.42 0.30 -
P/RPS 0.27 0.31 0.27 0.17 0.14 0.12 0.10 94.25%
P/EPS 4.19 3.29 2.84 1.65 1.47 1.33 1.21 129.40%
EY 23.87 30.35 35.17 60.67 68.17 75.04 82.73 -56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.50 0.44 0.46 0.41 0.23 100.27%

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