[FAJAR] QoQ 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- 103.12%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,428 68,591 37,742 32,439 8,334 25,361 51,804 27.35%
PBT 2,241 1,575 961 916 -27,206 -4,844 1,752 17.85%
Tax -973 -21 -235 -288 7,072 924 -512 53.48%
NP 1,268 1,554 726 628 -20,134 -3,920 1,240 1.50%
-
NP to SH 1,268 1,554 726 628 -20,134 -3,920 1,240 1.50%
-
Tax Rate 43.42% 1.33% 24.45% 31.44% - - 29.22% -
Total Cost 73,160 67,037 37,016 31,811 28,468 29,281 50,564 27.95%
-
Net Worth 142,981 139,841 137,995 137,969 135,421 149,229 146,420 -1.57%
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 142,981 139,841 137,995 137,969 135,421 149,229 146,420 -1.57%
NOSH 189,253 187,228 186,153 190,303 187,642 179,816 167,567 8.45%
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 1.70% 2.27% 1.92% 1.94% -241.59% -15.46% 2.39% -
ROE 0.89% 1.11% 0.53% 0.46% -14.87% -2.63% 0.85% -
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 39.33 36.63 20.27 17.05 4.44 14.10 30.92 17.41%
EPS 0.67 0.83 0.39 0.33 -10.73 -2.18 0.74 -6.41%
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 9.99 9.21 5.07 4.36 1.12 3.41 6.96 27.27%
EPS 0.17 0.21 0.10 0.08 -2.70 -0.53 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1878 0.1853 0.1853 0.1818 0.2004 0.1966 -1.56%
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 1.60 1.71 3.16 3.93 19.36 6.66 2.98 -33.96%
P/EPS 94.03 75.30 164.10 203.03 -8.01 -43.12 124.32 -17.00%
EY 1.06 1.33 0.61 0.49 -12.48 -2.32 0.80 20.65%
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 1.53 1.91 2.89 4.05 16.44 6.17 3.11 -37.70%
P/EPS 89.55 84.34 150.00 209.09 -6.80 -39.91 129.73 -21.91%
EY 1.12 1.19 0.67 0.48 -14.70 -2.51 0.77 28.40%
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