[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -81.66%
YoY- 186.31%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 55,176 28,033 40,011 39,095 25,696 13,199 45,967 3.08%
PBT 2,034 5,616 4,674 3,314 909 1,081 2,775 -5.04%
Tax -500 -1,460 -1,216 -703 0 0 0 -
NP 1,534 4,156 3,458 2,611 909 1,081 2,775 -9.40%
-
NP to SH 1,534 4,165 3,456 2,614 913 1,083 2,784 -9.45%
-
Tax Rate 24.58% 26.00% 26.02% 21.21% 0.00% 0.00% 0.00% -
Total Cost 53,642 23,877 36,553 36,484 24,787 12,118 43,192 3.67%
-
Net Worth 144,496 131,465 0 72,209 51,692 44,132 31,579 28.83%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 5,484 - 1,228 - - -
Div Payout % - - 158.71% - 134.53% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 144,496 131,465 0 72,209 51,692 44,132 31,579 28.83%
NOSH 166,739 157,765 137,124 90,137 40,941 41,022 41,001 26.32%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.78% 14.83% 8.64% 6.68% 3.54% 8.19% 6.04% -
ROE 1.06% 3.17% 0.00% 3.62% 1.77% 2.45% 8.82% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.09 17.77 29.18 43.37 62.76 32.17 112.11 -18.39%
EPS 0.92 2.64 2.52 2.90 2.23 2.64 6.79 -28.32%
DPS 0.00 0.00 4.00 0.00 3.00 0.00 0.00 -
NAPS 0.8666 0.8333 0.00 0.8011 1.2626 1.0758 0.7702 1.98%
Adjusted Per Share Value based on latest NOSH - 90,137
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.41 3.76 5.37 5.25 3.45 1.77 6.17 3.09%
EPS 0.21 0.56 0.46 0.35 0.12 0.15 0.37 -9.00%
DPS 0.00 0.00 0.74 0.00 0.16 0.00 0.00 -
NAPS 0.194 0.1765 0.00 0.097 0.0694 0.0593 0.0424 28.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.84 0.98 1.15 0.56 0.85 0.45 0.30 -
P/RPS 2.54 5.52 3.94 1.29 1.35 1.40 0.27 45.26%
P/EPS 91.30 37.12 45.63 19.31 38.12 17.05 4.42 65.60%
EY 1.10 2.69 2.19 5.18 2.62 5.87 22.63 -39.57%
DY 0.00 0.00 3.48 0.00 3.53 0.00 0.00 -
P/NAPS 0.97 1.18 0.00 0.70 0.67 0.42 0.39 16.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 26/10/09 26/11/08 30/10/07 30/11/06 29/11/05 -
Price 0.89 1.09 1.23 0.41 0.75 0.47 0.26 -
P/RPS 2.69 6.13 4.22 0.95 1.19 1.46 0.23 50.63%
P/EPS 96.74 41.29 48.80 14.14 33.63 17.80 3.83 71.24%
EY 1.03 2.42 2.05 7.07 2.97 5.62 26.12 -41.64%
DY 0.00 0.00 3.25 0.00 4.00 0.00 0.00 -
P/NAPS 1.03 1.31 0.00 0.51 0.59 0.44 0.34 20.27%

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