[FAJAR] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -41.88%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR'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 99,480 54,920 81,593 77,589 74,428 68,591 37,742 91.15%
PBT 1,043 1,076 1,757 918 2,241 1,575 961 5.62%
Tax -603 -124 -956 -181 -973 -21 -235 87.75%
NP 440 952 801 737 1,268 1,554 726 -28.44%
-
NP to SH 534 955 801 737 1,268 1,554 726 -18.56%
-
Tax Rate 57.81% 11.52% 54.41% 19.72% 43.42% 1.33% 24.45% -
Total Cost 99,040 53,968 80,792 76,852 73,160 67,037 37,016 93.07%
-
Net Worth 157,380 156,556 155,119 148,660 142,981 139,841 137,995 9.18%
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 157,380 156,556 155,119 148,660 142,981 139,841 137,995 9.18%
NOSH 213,600 212,222 210,789 193,947 189,253 187,228 186,153 9.63%
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 0.44% 1.73% 0.98% 0.95% 1.70% 2.27% 1.92% -
ROE 0.34% 0.61% 0.52% 0.50% 0.89% 1.11% 0.53% -
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 46.57 25.88 38.71 40.01 39.33 36.63 20.27 74.37%
EPS 0.25 0.45 0.38 0.38 0.67 0.83 0.39 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7368 0.7377 0.7359 0.7665 0.7555 0.7469 0.7413 -0.40%
Adjusted Per Share Value based on latest NOSH - 193,947
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.36 7.37 10.96 10.42 9.99 9.21 5.07 91.11%
EPS 0.07 0.13 0.11 0.10 0.17 0.21 0.10 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.2102 0.2083 0.1996 0.192 0.1878 0.1853 9.17%
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 28/06/13 29/03/13 31/12/12 -
Price 0.57 0.59 0.59 0.62 0.63 0.625 0.64 -
P/RPS 1.22 2.28 1.52 1.55 1.60 1.71 3.16 -47.07%
P/EPS 228.00 131.11 155.26 163.16 94.03 75.30 164.10 24.58%
EY 0.44 0.76 0.64 0.61 1.06 1.33 0.61 -19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.80 0.81 0.83 0.84 0.86 -7.12%
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 28/08/14 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 -
Price 0.555 0.595 0.59 0.61 0.60 0.70 0.585 -
P/RPS 1.19 2.30 1.52 1.52 1.53 1.91 2.89 -44.74%
P/EPS 222.00 132.22 155.26 160.53 89.55 84.34 150.00 29.96%
EY 0.45 0.76 0.64 0.62 1.12 1.19 0.67 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.80 0.80 0.79 0.94 0.79 -3.41%

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