[FAJAR] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -32.52%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 310,356 129,756 220,704 112,132 160,044 156,380 102,784 20.20%
PBT 3,672 3,664 8,136 22,464 18,696 13,256 3,636 0.16%
Tax -724 -1,152 -2,000 -5,840 -4,864 -2,812 0 -
NP 2,948 2,512 6,136 16,624 13,832 10,444 3,636 -3.43%
-
NP to SH 2,948 2,512 6,136 16,660 13,824 10,456 3,652 -3.50%
-
Tax Rate 19.72% 31.44% 24.58% 26.00% 26.02% 21.21% 0.00% -
Total Cost 307,408 127,244 214,568 95,508 146,212 145,936 99,148 20.73%
-
Net Worth 148,660 137,969 144,496 131,465 0 72,209 51,692 19.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 21,939 - 4,913 -
Div Payout % - - - - 158.71% - 134.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 148,660 137,969 144,496 131,465 0 72,209 51,692 19.23%
NOSH 193,947 190,303 166,739 157,765 137,124 90,137 40,941 29.56%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.95% 1.94% 2.78% 14.83% 8.64% 6.68% 3.54% -
ROE 1.98% 1.82% 4.25% 12.67% 0.00% 14.48% 7.06% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 160.02 68.18 132.36 71.08 116.71 173.49 251.05 -7.22%
EPS 1.52 1.32 3.68 10.56 10.08 11.60 8.92 -25.52%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 12.00 -
NAPS 0.7665 0.725 0.8666 0.8333 0.00 0.8011 1.2626 -7.97%
Adjusted Per Share Value based on latest NOSH - 157,765
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.68 17.42 29.64 15.06 21.49 21.00 13.80 20.20%
EPS 0.40 0.34 0.82 2.24 1.86 1.40 0.49 -3.32%
DPS 0.00 0.00 0.00 0.00 2.95 0.00 0.66 -
NAPS 0.1996 0.1853 0.194 0.1765 0.00 0.097 0.0694 19.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.62 0.67 0.84 0.98 1.15 0.56 0.85 -
P/RPS 0.39 0.98 0.63 1.38 0.99 0.32 0.34 2.31%
P/EPS 40.79 50.76 22.83 9.28 11.41 4.83 9.53 27.39%
EY 2.45 1.97 4.38 10.78 8.77 20.71 10.49 -21.50%
DY 0.00 0.00 0.00 0.00 13.91 0.00 14.12 -
P/NAPS 0.81 0.92 0.97 1.18 0.00 0.70 0.67 3.21%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 26/11/08 30/10/07 -
Price 0.61 0.69 0.89 1.09 1.23 0.41 0.75 -
P/RPS 0.38 1.01 0.67 1.53 1.05 0.24 0.30 4.01%
P/EPS 40.13 52.27 24.18 10.32 12.20 3.53 8.41 29.72%
EY 2.49 1.91 4.13 9.69 8.20 28.29 11.89 -22.92%
DY 0.00 0.00 0.00 0.00 13.01 0.00 16.00 -
P/NAPS 0.80 0.95 1.03 1.31 0.00 0.51 0.59 5.20%

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