[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.88%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 310,356 213,201 185,030 140,362 129,756 140,675 176,454 45.65%
PBT 3,672 5,693 4,601 3,754 3,664 -28,264 -1,410 -
Tax -724 -1,517 -724 -1,044 -1,152 6,984 -117 236.68%
NP 2,948 4,176 3,877 2,710 2,512 -21,280 -1,528 -
-
NP to SH 2,948 4,176 3,877 2,710 2,512 -21,280 -1,528 -
-
Tax Rate 19.72% 26.65% 15.74% 27.81% 31.44% - - -
Total Cost 307,408 209,025 181,153 137,652 127,244 161,955 177,982 43.90%
-
Net Worth 148,660 142,115 140,128 139,508 137,969 126,401 141,950 3.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 148,660 142,115 140,128 139,508 137,969 126,401 141,950 3.12%
NOSH 193,947 188,108 187,612 188,194 190,303 175,144 171,044 8.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.95% 1.96% 2.10% 1.93% 1.94% -15.13% -0.87% -
ROE 1.98% 2.94% 2.77% 1.94% 1.82% -16.84% -1.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 160.02 113.34 98.62 74.58 68.18 80.32 103.16 33.96%
EPS 1.52 2.22 2.07 1.44 1.32 -12.15 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7665 0.7555 0.7469 0.7413 0.725 0.7217 0.8299 -5.15%
Adjusted Per Share Value based on latest NOSH - 186,153
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.68 28.63 24.85 18.85 17.42 18.89 23.70 45.64%
EPS 0.40 0.56 0.52 0.36 0.34 -2.86 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.1908 0.1882 0.1873 0.1853 0.1697 0.1906 3.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.62 0.63 0.625 0.64 0.67 0.86 0.94 -
P/RPS 0.39 0.56 0.63 0.86 0.98 1.07 0.91 -43.12%
P/EPS 40.79 28.38 30.24 44.44 50.76 -7.08 -105.22 -
EY 2.45 3.52 3.31 2.25 1.97 -14.13 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.84 0.86 0.92 1.19 1.13 -19.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 22/05/12 -
Price 0.61 0.60 0.70 0.585 0.69 0.73 0.87 -
P/RPS 0.38 0.53 0.71 0.78 1.01 0.91 0.84 -41.04%
P/EPS 40.13 27.03 33.87 40.62 52.27 -6.01 -97.39 -
EY 2.49 3.70 2.95 2.46 1.91 -16.64 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.94 0.79 0.95 1.01 1.05 -16.56%

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