[FAJAR] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.68%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,708 99,480 54,920 81,593 77,589 74,428 68,591 13.27%
PBT 1,008 1,043 1,076 1,757 918 2,241 1,575 -25.71%
Tax -645 -603 -124 -956 -181 -973 -21 878.71%
NP 363 440 952 801 737 1,268 1,554 -62.03%
-
NP to SH 1,111 534 955 801 737 1,268 1,554 -20.02%
-
Tax Rate 63.99% 57.81% 11.52% 54.41% 19.72% 43.42% 1.33% -
Total Cost 82,345 99,040 53,968 80,792 76,852 73,160 67,037 14.68%
-
Net Worth 149,146 157,380 156,556 155,119 148,660 142,981 139,841 4.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,146 157,380 156,556 155,119 148,660 142,981 139,841 4.38%
NOSH 226,734 213,600 212,222 210,789 193,947 189,253 187,228 13.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.44% 0.44% 1.73% 0.98% 0.95% 1.70% 2.27% -
ROE 0.74% 0.34% 0.61% 0.52% 0.50% 0.89% 1.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.48 46.57 25.88 38.71 40.01 39.33 36.63 -0.27%
EPS 0.49 0.25 0.45 0.38 0.38 0.67 0.83 -29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6578 0.7368 0.7377 0.7359 0.7665 0.7555 0.7469 -8.11%
Adjusted Per Share Value based on latest NOSH - 210,789
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.11 13.36 7.37 10.96 10.42 9.99 9.21 13.30%
EPS 0.15 0.07 0.13 0.11 0.10 0.17 0.21 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2113 0.2102 0.2083 0.1996 0.192 0.1878 4.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.505 0.57 0.59 0.59 0.62 0.63 0.625 -
P/RPS 1.38 1.22 2.28 1.52 1.55 1.60 1.71 -13.30%
P/EPS 103.06 228.00 131.11 155.26 163.16 94.03 75.30 23.24%
EY 0.97 0.44 0.76 0.64 0.61 1.06 1.33 -18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.80 0.80 0.81 0.83 0.84 -5.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 -
Price 0.435 0.555 0.595 0.59 0.61 0.60 0.70 -
P/RPS 1.19 1.19 2.30 1.52 1.52 1.53 1.91 -27.03%
P/EPS 88.78 222.00 132.22 155.26 160.53 89.55 84.34 3.47%
EY 1.13 0.45 0.76 0.64 0.62 1.12 1.19 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.81 0.80 0.80 0.79 0.94 -20.98%

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