[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -54.9%
YoY- -63.17%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 140,675 176,454 213,960 220,704 181,047 168,017 172,386 -12.68%
PBT -28,264 -1,410 7,572 8,136 18,712 21,009 25,624 -
Tax 6,984 -117 -2,024 -2,000 -5,008 -5,486 -6,536 -
NP -21,280 -1,528 5,548 6,136 13,704 15,522 19,088 -
-
NP to SH -21,280 -1,528 5,548 6,136 13,604 15,389 18,888 -
-
Tax Rate - - 26.73% 24.58% 26.76% 26.11% 25.51% -
Total Cost 161,955 177,982 208,412 214,568 167,343 152,494 153,298 3.73%
-
Net Worth 126,401 141,950 146,019 144,496 142,567 140,070 145,868 -9.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 9,966 13,190 - -
Div Payout % - - - - 73.26% 85.71% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,401 141,950 146,019 144,496 142,567 140,070 145,868 -9.11%
NOSH 175,144 171,044 167,108 166,739 166,105 164,885 163,108 4.86%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -15.13% -0.87% 2.59% 2.78% 7.57% 9.24% 11.07% -
ROE -16.84% -1.08% 3.80% 4.25% 9.54% 10.99% 12.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.32 103.16 128.04 132.36 109.00 101.90 105.69 -16.73%
EPS -12.15 -0.89 3.32 3.68 8.19 9.33 11.58 -
DPS 0.00 0.00 0.00 0.00 6.00 8.00 0.00 -
NAPS 0.7217 0.8299 0.8738 0.8666 0.8583 0.8495 0.8943 -13.33%
Adjusted Per Share Value based on latest NOSH - 166,739
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.89 23.70 28.73 29.64 24.31 22.56 23.15 -12.68%
EPS -2.86 -0.21 0.75 0.82 1.83 2.07 2.54 -
DPS 0.00 0.00 0.00 0.00 1.34 1.77 0.00 -
NAPS 0.1697 0.1906 0.1961 0.194 0.1914 0.1881 0.1959 -9.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.86 0.94 0.92 0.84 1.05 1.11 1.21 -
P/RPS 1.07 0.91 0.72 0.63 0.96 1.09 1.14 -4.14%
P/EPS -7.08 -105.22 27.71 22.83 12.82 11.89 10.45 -
EY -14.13 -0.95 3.61 4.38 7.80 8.41 9.57 -
DY 0.00 0.00 0.00 0.00 5.71 7.21 0.00 -
P/NAPS 1.19 1.13 1.05 0.97 1.22 1.31 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 05/05/11 27/01/11 -
Price 0.73 0.87 0.96 0.89 0.93 1.07 1.15 -
P/RPS 0.91 0.84 0.75 0.67 0.85 1.05 1.09 -11.34%
P/EPS -6.01 -97.39 28.92 24.18 11.36 11.46 9.93 -
EY -16.64 -1.03 3.46 4.13 8.81 8.72 10.07 -
DY 0.00 0.00 0.00 0.00 6.45 7.48 0.00 -
P/NAPS 1.01 1.05 1.10 1.03 1.08 1.26 1.29 -15.06%

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