[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 43.08%
YoY- 353.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 318,364 310,356 213,201 185,030 140,362 129,756 140,675 72.11%
PBT 5,350 3,672 5,693 4,601 3,754 3,664 -28,264 -
Tax -2,274 -724 -1,517 -724 -1,044 -1,152 6,984 -
NP 3,076 2,948 4,176 3,877 2,710 2,512 -21,280 -
-
NP to SH 3,076 2,948 4,176 3,877 2,710 2,512 -21,280 -
-
Tax Rate 42.50% 19.72% 26.65% 15.74% 27.81% 31.44% - -
Total Cost 315,288 307,408 209,025 181,153 137,652 127,244 161,955 55.72%
-
Net Worth 148,922 148,660 142,115 140,128 139,508 137,969 126,401 11.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,922 148,660 142,115 140,128 139,508 137,969 126,401 11.51%
NOSH 202,368 193,947 188,108 187,612 188,194 190,303 175,144 10.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.97% 0.95% 1.96% 2.10% 1.93% 1.94% -15.13% -
ROE 2.07% 1.98% 2.94% 2.77% 1.94% 1.82% -16.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.32 160.02 113.34 98.62 74.58 68.18 80.32 56.35%
EPS 1.52 1.52 2.22 2.07 1.44 1.32 -12.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.7665 0.7555 0.7469 0.7413 0.725 0.7217 1.30%
Adjusted Per Share Value based on latest NOSH - 187,228
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.75 41.68 28.63 24.85 18.85 17.42 18.89 72.11%
EPS 0.41 0.40 0.56 0.52 0.36 0.34 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1996 0.1908 0.1882 0.1873 0.1853 0.1697 11.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.62 0.63 0.625 0.64 0.67 0.86 -
P/RPS 0.38 0.39 0.56 0.63 0.86 0.98 1.07 -49.75%
P/EPS 38.82 40.79 28.38 30.24 44.44 50.76 -7.08 -
EY 2.58 2.45 3.52 3.31 2.25 1.97 -14.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.83 0.84 0.86 0.92 1.19 -23.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 -
Price 0.59 0.61 0.60 0.70 0.585 0.69 0.73 -
P/RPS 0.38 0.38 0.53 0.71 0.78 1.01 0.91 -44.04%
P/EPS 38.82 40.13 27.03 33.87 40.62 52.27 -6.01 -
EY 2.58 2.49 3.70 2.95 2.46 1.91 -16.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.94 0.79 0.95 1.01 -14.35%

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