[FAJAR] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -44.08%
YoY- -57.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 106,033 85,916 82,708 99,480 54,920 81,593 77,589 23.17%
PBT 1,822 1,021 1,008 1,043 1,076 1,757 918 57.99%
Tax -293 -711 -645 -603 -124 -956 -181 37.90%
NP 1,529 310 363 440 952 801 737 62.73%
-
NP to SH 782 1,476 1,111 534 955 801 737 4.03%
-
Tax Rate 16.08% 69.64% 63.99% 57.81% 11.52% 54.41% 19.72% -
Total Cost 104,504 85,606 82,345 99,040 53,968 80,792 76,852 22.76%
-
Net Worth 213,844 212,511 149,146 157,380 156,556 155,119 148,660 27.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 213,844 212,511 149,146 157,380 156,556 155,119 148,660 27.45%
NOSH 325,833 328,000 226,734 213,600 212,222 210,789 193,947 41.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.44% 0.36% 0.44% 0.44% 1.73% 0.98% 0.95% -
ROE 0.37% 0.69% 0.74% 0.34% 0.61% 0.52% 0.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.54 26.19 36.48 46.57 25.88 38.71 40.01 -12.88%
EPS 0.24 0.45 0.49 0.25 0.45 0.38 0.38 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6563 0.6479 0.6578 0.7368 0.7377 0.7359 0.7665 -9.83%
Adjusted Per Share Value based on latest NOSH - 213,600
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.24 11.54 11.11 13.36 7.37 10.96 10.42 23.17%
EPS 0.11 0.20 0.15 0.07 0.13 0.11 0.10 6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2872 0.2854 0.2003 0.2113 0.2102 0.2083 0.1996 27.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.43 0.405 0.505 0.57 0.59 0.59 0.62 -
P/RPS 1.32 1.55 1.38 1.22 2.28 1.52 1.55 -10.16%
P/EPS 179.17 90.00 103.06 228.00 131.11 155.26 163.16 6.44%
EY 0.56 1.11 0.97 0.44 0.76 0.64 0.61 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.77 0.77 0.80 0.80 0.81 -12.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 27/11/14 28/08/14 22/05/14 26/02/14 27/11/13 -
Price 0.435 0.455 0.435 0.555 0.595 0.59 0.61 -
P/RPS 1.34 1.74 1.19 1.19 2.30 1.52 1.52 -8.06%
P/EPS 181.25 101.11 88.78 222.00 132.22 155.26 160.53 8.43%
EY 0.55 0.99 1.13 0.45 0.76 0.64 0.62 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.66 0.75 0.81 0.80 0.80 -12.04%

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