[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -9.58%
YoY- -70.63%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 129,756 140,675 176,454 213,960 220,704 181,047 168,017 -15.78%
PBT 3,664 -28,264 -1,410 7,572 8,136 18,712 21,009 -68.68%
Tax -1,152 6,984 -117 -2,024 -2,000 -5,008 -5,486 -64.57%
NP 2,512 -21,280 -1,528 5,548 6,136 13,704 15,522 -70.20%
-
NP to SH 2,512 -21,280 -1,528 5,548 6,136 13,604 15,389 -70.03%
-
Tax Rate 31.44% - - 26.73% 24.58% 26.76% 26.11% -
Total Cost 127,244 161,955 177,982 208,412 214,568 167,343 152,494 -11.33%
-
Net Worth 137,969 126,401 141,950 146,019 144,496 142,567 140,070 -0.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 9,966 13,190 -
Div Payout % - - - - - 73.26% 85.71% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,969 126,401 141,950 146,019 144,496 142,567 140,070 -0.99%
NOSH 190,303 175,144 171,044 167,108 166,739 166,105 164,885 10.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.94% -15.13% -0.87% 2.59% 2.78% 7.57% 9.24% -
ROE 1.82% -16.84% -1.08% 3.80% 4.25% 9.54% 10.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.18 80.32 103.16 128.04 132.36 109.00 101.90 -23.44%
EPS 1.32 -12.15 -0.89 3.32 3.68 8.19 9.33 -72.75%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 8.00 -
NAPS 0.725 0.7217 0.8299 0.8738 0.8666 0.8583 0.8495 -10.00%
Adjusted Per Share Value based on latest NOSH - 167,567
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.42 18.89 23.70 28.73 29.64 24.31 22.56 -15.79%
EPS 0.34 -2.86 -0.21 0.75 0.82 1.83 2.07 -69.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.34 1.77 -
NAPS 0.1853 0.1697 0.1906 0.1961 0.194 0.1914 0.1881 -0.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.67 0.86 0.94 0.92 0.84 1.05 1.11 -
P/RPS 0.98 1.07 0.91 0.72 0.63 0.96 1.09 -6.82%
P/EPS 50.76 -7.08 -105.22 27.71 22.83 12.82 11.89 162.46%
EY 1.97 -14.13 -0.95 3.61 4.38 7.80 8.41 -61.89%
DY 0.00 0.00 0.00 0.00 0.00 5.71 7.21 -
P/NAPS 0.92 1.19 1.13 1.05 0.97 1.22 1.31 -20.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 05/05/11 -
Price 0.69 0.73 0.87 0.96 0.89 0.93 1.07 -
P/RPS 1.01 0.91 0.84 0.75 0.67 0.85 1.05 -2.54%
P/EPS 52.27 -6.01 -97.39 28.92 24.18 11.36 11.46 174.26%
EY 1.91 -16.64 -1.03 3.46 4.13 8.81 8.72 -63.56%
DY 0.00 0.00 0.00 0.00 0.00 6.45 7.48 -
P/NAPS 0.95 1.01 1.05 1.10 1.03 1.08 1.26 -17.11%

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