[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
02-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 102.95%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 213,201 138,773 70,181 32,439 140,675 132,341 106,980 58.43%
PBT 5,693 3,451 1,877 916 -28,264 -1,058 3,786 31.28%
Tax -1,517 -543 -522 -288 6,984 -88 -1,012 31.01%
NP 4,176 2,908 1,355 628 -21,280 -1,146 2,774 31.38%
-
NP to SH 4,176 2,908 1,355 628 -21,280 -1,146 2,774 31.38%
-
Tax Rate 26.65% 15.73% 27.81% 31.44% - - 26.73% -
Total Cost 209,025 135,865 68,826 31,811 161,955 133,487 104,206 59.11%
-
Net Worth 142,115 140,128 139,508 137,969 126,401 141,950 146,019 -1.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 142,115 140,128 139,508 137,969 126,401 141,950 146,019 -1.79%
NOSH 188,108 187,612 188,194 190,303 175,144 171,044 167,108 8.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.96% 2.10% 1.93% 1.94% -15.13% -0.87% 2.59% -
ROE 2.94% 2.08% 0.97% 0.46% -16.84% -0.81% 1.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 113.34 73.97 37.29 17.05 80.32 77.37 64.02 46.39%
EPS 2.22 1.55 0.72 0.33 -12.15 -0.67 1.66 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7555 0.7469 0.7413 0.725 0.7217 0.8299 0.8738 -9.25%
Adjusted Per Share Value based on latest NOSH - 190,303
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.63 18.64 9.42 4.36 18.89 17.77 14.37 58.40%
EPS 0.56 0.39 0.18 0.08 -2.86 -0.15 0.37 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1882 0.1873 0.1853 0.1697 0.1906 0.1961 -1.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.63 0.625 0.64 0.67 0.86 0.94 0.92 -
P/RPS 0.56 0.84 1.72 3.93 1.07 1.21 1.44 -46.75%
P/EPS 28.38 40.32 88.89 203.03 -7.08 -140.30 55.42 -36.01%
EY 3.52 2.48 1.13 0.49 -14.13 -0.71 1.80 56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.86 0.92 1.19 1.13 1.05 -14.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 -
Price 0.60 0.70 0.585 0.69 0.73 0.87 0.96 -
P/RPS 0.53 0.95 1.57 4.05 0.91 1.12 1.50 -50.05%
P/EPS 27.03 45.16 81.25 209.09 -6.01 -129.85 57.83 -39.80%
EY 3.70 2.21 1.23 0.48 -16.64 -0.77 1.73 66.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.94 0.79 0.95 1.01 1.05 1.10 -19.81%

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