[FAJAR] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -31.01%
YoY- -20.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 135,712 123,215 92,453 83,820 111,319 144,087 149,189 -6.11%
PBT 8,086 8,258 8,568 7,367 11,005 12,699 12,344 -24.55%
Tax -511 -511 202 625 625 625 222 -
NP 7,575 7,747 8,770 7,992 11,630 13,324 12,566 -28.61%
-
NP to SH 7,657 7,827 8,838 8,070 11,698 13,399 12,922 -29.42%
-
Tax Rate 6.32% 6.19% -2.36% -8.48% -5.68% -4.92% -1.80% -
Total Cost 128,137 115,468 83,683 75,828 99,689 130,763 136,623 -4.18%
-
Net Worth 51,692 50,830 50,405 46,013 44,132 42,969 41,563 15.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,228 - - - - - - -
Div Payout % 16.04% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 51,692 50,830 50,405 46,013 44,132 42,969 41,563 15.63%
NOSH 40,941 40,982 41,010 40,970 41,022 40,947 40,997 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.58% 6.29% 9.49% 9.53% 10.45% 9.25% 8.42% -
ROE 14.81% 15.40% 17.53% 17.54% 26.51% 31.18% 31.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 331.48 300.66 225.44 204.59 271.36 351.89 363.90 -6.02%
EPS 18.70 19.10 21.55 19.70 28.52 32.72 31.52 -29.37%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2626 1.2403 1.2291 1.1231 1.0758 1.0494 1.0138 15.74%
Adjusted Per Share Value based on latest NOSH - 40,970
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.22 16.55 12.41 11.26 14.95 19.35 20.03 -6.11%
EPS 1.03 1.05 1.19 1.08 1.57 1.80 1.74 -29.47%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0683 0.0677 0.0618 0.0593 0.0577 0.0558 15.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.93 0.55 0.45 0.45 0.47 0.42 -
P/RPS 0.26 0.31 0.24 0.22 0.17 0.13 0.12 67.36%
P/EPS 4.54 4.87 2.55 2.28 1.58 1.44 1.33 126.54%
EY 22.00 20.54 39.18 43.77 63.37 69.62 75.04 -55.83%
DY 3.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.45 0.40 0.42 0.45 0.41 38.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 28/08/07 25/05/07 12/02/07 30/11/06 28/08/06 26/05/06 -
Price 0.75 0.80 0.71 0.56 0.47 0.48 0.42 -
P/RPS 0.23 0.27 0.31 0.27 0.17 0.14 0.12 54.23%
P/EPS 4.01 4.19 3.29 2.84 1.65 1.47 1.33 108.56%
EY 24.94 23.87 30.35 35.17 60.67 68.17 75.04 -51.98%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.58 0.50 0.44 0.46 0.41 27.43%

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