[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -127.54%
YoY- -109.93%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,362 129,756 140,675 176,454 213,960 220,704 181,047 -15.54%
PBT 3,754 3,664 -28,264 -1,410 7,572 8,136 18,712 -65.56%
Tax -1,044 -1,152 6,984 -117 -2,024 -2,000 -5,008 -64.67%
NP 2,710 2,512 -21,280 -1,528 5,548 6,136 13,704 -65.89%
-
NP to SH 2,710 2,512 -21,280 -1,528 5,548 6,136 13,604 -65.72%
-
Tax Rate 27.81% 31.44% - - 26.73% 24.58% 26.76% -
Total Cost 137,652 127,244 161,955 177,982 208,412 214,568 167,343 -12.15%
-
Net Worth 139,508 137,969 126,401 141,950 146,019 144,496 142,567 -1.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 9,966 -
Div Payout % - - - - - - 73.26% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 139,508 137,969 126,401 141,950 146,019 144,496 142,567 -1.42%
NOSH 188,194 190,303 175,144 171,044 167,108 166,739 166,105 8.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.93% 1.94% -15.13% -0.87% 2.59% 2.78% 7.57% -
ROE 1.94% 1.82% -16.84% -1.08% 3.80% 4.25% 9.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.58 68.18 80.32 103.16 128.04 132.36 109.00 -22.26%
EPS 1.44 1.32 -12.15 -0.89 3.32 3.68 8.19 -68.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.7413 0.725 0.7217 0.8299 0.8738 0.8666 0.8583 -9.26%
Adjusted Per Share Value based on latest NOSH - 179,816
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.85 17.42 18.89 23.70 28.73 29.64 24.31 -15.53%
EPS 0.36 0.34 -2.86 -0.21 0.75 0.82 1.83 -66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
NAPS 0.1873 0.1853 0.1697 0.1906 0.1961 0.194 0.1914 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.64 0.67 0.86 0.94 0.92 0.84 1.05 -
P/RPS 0.86 0.98 1.07 0.91 0.72 0.63 0.96 -7.03%
P/EPS 44.44 50.76 -7.08 -105.22 27.71 22.83 12.82 128.18%
EY 2.25 1.97 -14.13 -0.95 3.61 4.38 7.80 -56.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.86 0.92 1.19 1.13 1.05 0.97 1.22 -20.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 -
Price 0.585 0.69 0.73 0.87 0.96 0.89 0.93 -
P/RPS 0.78 1.01 0.91 0.84 0.75 0.67 0.85 -5.54%
P/EPS 40.62 52.27 -6.01 -97.39 28.92 24.18 11.36 132.93%
EY 2.46 1.91 -16.64 -1.03 3.46 4.13 8.81 -57.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.45 -
P/NAPS 0.79 0.95 1.01 1.05 1.10 1.03 1.08 -18.73%

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