[FAJAR] YoY Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -26.33%
YoY- -61.1%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 40,011 39,095 25,696 13,199 45,967 6,072 18,429 11.70%
PBT 4,674 3,314 909 1,081 2,775 231 1,016 24.34%
Tax -1,216 -703 0 0 0 9 -340 19.95%
NP 3,458 2,611 909 1,081 2,775 240 676 26.23%
-
NP to SH 3,456 2,614 913 1,083 2,784 240 676 26.22%
-
Tax Rate 26.02% 21.21% 0.00% 0.00% 0.00% -3.90% 33.46% -
Total Cost 36,553 36,484 24,787 12,118 43,192 5,832 17,753 10.85%
-
Net Worth 0 72,209 51,692 44,132 31,579 26,774 63,199 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div 5,484 - 1,228 - - - - -
Div Payout % 158.71% - 134.53% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 0 72,209 51,692 44,132 31,579 26,774 63,199 -
NOSH 137,124 90,137 40,941 41,022 41,001 40,677 39,999 19.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 8.64% 6.68% 3.54% 8.19% 6.04% 3.95% 3.67% -
ROE 0.00% 3.62% 1.77% 2.45% 8.82% 0.90% 1.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 29.18 43.37 62.76 32.17 112.11 14.93 46.07 -6.31%
EPS 2.52 2.90 2.23 2.64 6.79 0.59 1.69 5.86%
DPS 4.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8011 1.2626 1.0758 0.7702 0.6582 1.58 -
Adjusted Per Share Value based on latest NOSH - 41,022
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 5.37 5.25 3.45 1.77 6.17 0.82 2.47 11.72%
EPS 0.46 0.35 0.12 0.15 0.37 0.03 0.09 26.22%
DPS 0.74 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.097 0.0694 0.0593 0.0424 0.036 0.0849 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 1.15 0.56 0.85 0.45 0.30 0.32 0.29 -
P/RPS 3.94 1.29 1.35 1.40 0.27 2.14 0.63 29.91%
P/EPS 45.63 19.31 38.12 17.05 4.42 54.24 17.16 14.98%
EY 2.19 5.18 2.62 5.87 22.63 1.84 5.83 -13.04%
DY 3.48 0.00 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.70 0.67 0.42 0.39 0.49 0.18 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 26/10/09 26/11/08 30/10/07 30/11/06 29/11/05 19/11/04 19/11/02 -
Price 1.23 0.41 0.75 0.47 0.26 0.38 0.34 -
P/RPS 4.22 0.95 1.19 1.46 0.23 2.55 0.74 28.21%
P/EPS 48.80 14.14 33.63 17.80 3.83 64.41 20.12 13.48%
EY 2.05 7.07 2.97 5.62 26.12 1.55 4.97 -11.87%
DY 3.25 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.59 0.44 0.34 0.58 0.22 -

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