[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -1292.67%
YoY- -256.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 185,030 140,362 129,756 140,675 176,454 213,960 220,704 -11.07%
PBT 4,601 3,754 3,664 -28,264 -1,410 7,572 8,136 -31.59%
Tax -724 -1,044 -1,152 6,984 -117 -2,024 -2,000 -49.17%
NP 3,877 2,710 2,512 -21,280 -1,528 5,548 6,136 -26.34%
-
NP to SH 3,877 2,710 2,512 -21,280 -1,528 5,548 6,136 -26.34%
-
Tax Rate 15.74% 27.81% 31.44% - - 26.73% 24.58% -
Total Cost 181,153 137,652 127,244 161,955 177,982 208,412 214,568 -10.66%
-
Net Worth 140,128 139,508 137,969 126,401 141,950 146,019 144,496 -2.02%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,128 139,508 137,969 126,401 141,950 146,019 144,496 -2.02%
NOSH 187,612 188,194 190,303 175,144 171,044 167,108 166,739 8.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.10% 1.93% 1.94% -15.13% -0.87% 2.59% 2.78% -
ROE 2.77% 1.94% 1.82% -16.84% -1.08% 3.80% 4.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 98.62 74.58 68.18 80.32 103.16 128.04 132.36 -17.79%
EPS 2.07 1.44 1.32 -12.15 -0.89 3.32 3.68 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7469 0.7413 0.725 0.7217 0.8299 0.8738 0.8666 -9.42%
Adjusted Per Share Value based on latest NOSH - 187,642
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.85 18.85 17.42 18.89 23.70 28.73 29.64 -11.07%
EPS 0.52 0.36 0.34 -2.86 -0.21 0.75 0.82 -26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1873 0.1853 0.1697 0.1906 0.1961 0.194 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.64 0.67 0.86 0.94 0.92 0.84 -
P/RPS 0.63 0.86 0.98 1.07 0.91 0.72 0.63 0.00%
P/EPS 30.24 44.44 50.76 -7.08 -105.22 27.71 22.83 20.58%
EY 3.31 2.25 1.97 -14.13 -0.95 3.61 4.38 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.92 1.19 1.13 1.05 0.97 -9.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 -
Price 0.70 0.585 0.69 0.73 0.87 0.96 0.89 -
P/RPS 0.71 0.78 1.01 0.91 0.84 0.75 0.67 3.93%
P/EPS 33.87 40.62 52.27 -6.01 -97.39 28.92 24.18 25.16%
EY 2.95 2.46 1.91 -16.64 -1.03 3.46 4.13 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 0.95 1.01 1.05 1.10 1.03 -5.90%

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