[FAJAR] YoY Annualized Quarter 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- 39.66%
YoY- -63.79%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 155,652 189,982 85,656 77,704 198,238 22,048 3,608 87.16%
PBT 23,250 15,574 6,110 6,024 16,688 466 -1,418 -
Tax -6,040 -2,168 -32 0 0 -4 0 -
NP 17,210 13,406 6,078 6,024 16,688 462 -1,418 -
-
NP to SH 17,206 13,420 6,094 6,050 16,708 462 -1,418 -
-
Tax Rate 25.98% 13.92% 0.52% 0.00% 0.00% 0.86% - -
Total Cost 138,442 176,576 79,578 71,680 181,550 21,586 5,026 73.69%
-
Net Worth 0 77,601 53,000 46,034 54,108 27,142 19,261 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,661 3,231 1,820 - - - - -
Div Payout % 67.77% 24.08% 29.88% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 0 77,601 53,000 46,034 54,108 27,142 19,261 -
NOSH 145,766 107,704 41,009 40,989 40,991 41,249 40,982 23.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.06% 7.06% 7.10% 7.75% 8.42% 2.10% -39.30% -
ROE 0.00% 17.29% 11.50% 13.14% 30.88% 1.70% -7.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.78 176.39 208.87 189.57 483.61 53.45 8.80 51.53%
EPS 11.80 12.46 14.86 14.76 40.76 1.12 -3.46 -
DPS 8.00 3.00 4.44 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7205 1.2924 1.1231 1.32 0.658 0.47 -
Adjusted Per Share Value based on latest NOSH - 40,970
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.90 25.51 11.50 10.43 26.62 2.96 0.48 87.45%
EPS 2.31 1.80 0.82 0.81 2.24 0.06 -0.19 -
DPS 1.57 0.43 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1042 0.0712 0.0618 0.0727 0.0364 0.0259 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.01 0.51 0.72 0.45 0.26 0.66 0.55 -
P/RPS 0.95 0.29 0.34 0.24 0.05 1.23 6.25 -26.92%
P/EPS 8.56 4.09 4.85 3.05 0.64 58.93 -15.90 -
EY 11.69 24.43 20.64 32.80 156.77 1.70 -6.29 -
DY 7.92 5.88 6.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.56 0.40 0.20 1.00 1.17 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 25/02/09 26/02/08 12/02/07 23/02/06 25/02/05 25/02/04 -
Price 1.05 0.68 0.68 0.56 0.30 0.78 0.52 -
P/RPS 0.98 0.39 0.33 0.30 0.06 1.46 5.91 -25.85%
P/EPS 8.90 5.46 4.58 3.79 0.74 69.64 -15.03 -
EY 11.24 18.32 21.85 26.36 135.87 1.44 -6.65 -
DY 7.62 4.41 6.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.53 0.50 0.23 1.19 1.11 -

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