[AFUJIYA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -85.9%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,032 25,787 33,330 28,796 30,813 32,337 37,654 -19.87%
PBT 1,833 1,687 2,569 613 3,161 2,006 4,250 -43.00%
Tax -473 -573 321 -293 -891 -539 -1,318 -49.59%
NP 1,360 1,114 2,890 320 2,270 1,467 2,932 -40.16%
-
NP to SH 1,360 1,114 2,890 320 2,270 1,467 2,932 -40.16%
-
Tax Rate 25.80% 33.97% -12.50% 47.80% 28.19% 26.87% 31.01% -
Total Cost 25,672 24,673 30,440 28,476 28,543 30,870 34,722 -18.27%
-
Net Worth 138,599 136,799 145,800 141,313 118,979 116,729 114,457 13.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,599 136,799 145,800 141,313 118,979 116,729 114,457 13.64%
NOSH 180,000 180,000 180,000 180,000 156,551 157,741 156,791 9.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.03% 4.32% 8.67% 1.11% 7.37% 4.54% 7.79% -
ROE 0.98% 0.81% 1.98% 0.23% 1.91% 1.26% 2.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.02 14.33 18.52 16.71 19.68 20.50 24.02 -26.93%
EPS 0.76 0.62 1.61 0.19 1.45 0.93 1.87 -45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.82 0.76 0.74 0.73 3.63%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.04 14.34 18.54 16.02 17.14 17.99 20.94 -19.84%
EPS 0.76 0.62 1.61 0.18 1.26 0.82 1.63 -39.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7709 0.7609 0.811 0.786 0.6618 0.6493 0.6366 13.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 - - - -
Price 0.55 0.55 0.57 0.495 0.00 0.00 0.00 -
P/RPS 3.66 3.84 3.08 2.96 0.00 0.00 0.00 -
P/EPS 72.79 88.87 35.50 266.58 0.00 0.00 0.00 -
EY 1.37 1.13 2.82 0.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.70 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 24/02/14 25/11/13 28/08/13 18/07/13 - -
Price 0.55 0.53 0.53 0.60 0.485 0.00 0.00 -
P/RPS 3.66 3.70 2.86 3.59 2.46 0.00 0.00 -
P/EPS 72.79 85.64 33.01 323.12 33.45 0.00 0.00 -
EY 1.37 1.17 3.03 0.31 2.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.65 0.73 0.64 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