[AFUJIYA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 125,276 91,946 63,150 32,337 134,262 96,608 57,360 68.09%
PBT 8,349 5,780 5,167 2,006 8,510 4,260 2,240 139.81%
Tax -1,402 -1,723 -1,430 -539 -1,802 -484 -560 84.06%
NP 6,947 4,057 3,737 1,467 6,708 3,776 1,680 156.96%
-
NP to SH 6,947 4,057 3,737 1,467 6,708 3,776 1,680 156.96%
-
Tax Rate 16.79% 29.81% 27.68% 26.87% 21.18% 11.36% 25.00% -
Total Cost 118,329 87,889 59,413 30,870 127,554 92,832 55,680 65.06%
-
Net Worth 145,800 141,313 119,332 116,729 114,680 0 0 -
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 145,800 141,313 119,332 116,729 114,680 0 0 -
NOSH 180,000 180,000 157,016 157,741 157,096 156,680 157,009 9.51%
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 5.55% 4.41% 5.92% 4.54% 5.00% 3.91% 2.93% -
ROE 4.76% 2.87% 3.13% 1.26% 5.85% 0.00% 0.00% -
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 69.60 53.35 40.22 20.50 85.46 61.66 36.53 53.50%
EPS 4.15 2.50 2.38 0.93 4.27 2.41 1.07 146.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.76 0.74 0.73 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 157,741
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.68 51.14 35.13 17.99 74.68 53.74 31.91 68.07%
EPS 3.86 2.26 2.08 0.82 3.73 2.10 0.93 157.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.811 0.786 0.6638 0.6493 0.6379 0.00 0.00 -
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 - - - - - -
Price 0.57 0.495 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.82 0.93 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.77 21.03 0.00 0.00 0.00 0.00 0.00 -
EY 6.77 4.76 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.00 0.00 0.00 0.00 0.00 -
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 24/02/14 25/11/13 28/08/13 18/07/13 - - - -
Price 0.53 0.60 0.485 0.00 0.00 0.00 0.00 -
P/RPS 0.76 1.12 1.21 0.00 0.00 0.00 0.00 -
P/EPS 13.73 25.49 20.38 0.00 0.00 0.00 0.00 -
EY 7.28 3.92 4.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.64 0.00 0.00 0.00 0.00 -

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