[FAJAR] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 19.23%
YoY- -38.55%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,916 82,708 99,480 54,920 81,593 77,589 74,428 10.01%
PBT 1,021 1,008 1,043 1,076 1,757 918 2,241 -40.70%
Tax -711 -645 -603 -124 -956 -181 -973 -18.82%
NP 310 363 440 952 801 737 1,268 -60.80%
-
NP to SH 1,476 1,111 534 955 801 737 1,268 10.62%
-
Tax Rate 69.64% 63.99% 57.81% 11.52% 54.41% 19.72% 43.42% -
Total Cost 85,606 82,345 99,040 53,968 80,792 76,852 73,160 11.01%
-
Net Worth 212,511 149,146 157,380 156,556 155,119 148,660 142,981 30.14%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 212,511 149,146 157,380 156,556 155,119 148,660 142,981 30.14%
NOSH 328,000 226,734 213,600 212,222 210,789 193,947 189,253 44.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.36% 0.44% 0.44% 1.73% 0.98% 0.95% 1.70% -
ROE 0.69% 0.74% 0.34% 0.61% 0.52% 0.50% 0.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.19 36.48 46.57 25.88 38.71 40.01 39.33 -23.68%
EPS 0.45 0.49 0.25 0.45 0.38 0.38 0.67 -23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.6578 0.7368 0.7377 0.7359 0.7665 0.7555 -9.71%
Adjusted Per Share Value based on latest NOSH - 212,222
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.54 11.11 13.36 7.37 10.96 10.42 9.99 10.06%
EPS 0.20 0.15 0.07 0.13 0.11 0.10 0.17 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2854 0.2003 0.2113 0.2102 0.2083 0.1996 0.192 30.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.405 0.505 0.57 0.59 0.59 0.62 0.63 -
P/RPS 1.55 1.38 1.22 2.28 1.52 1.55 1.60 -2.08%
P/EPS 90.00 103.06 228.00 131.11 155.26 163.16 94.03 -2.87%
EY 1.11 0.97 0.44 0.76 0.64 0.61 1.06 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.77 0.80 0.80 0.81 0.83 -16.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 22/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.455 0.435 0.555 0.595 0.59 0.61 0.60 -
P/RPS 1.74 1.19 1.19 2.30 1.52 1.52 1.53 8.92%
P/EPS 101.11 88.78 222.00 132.22 155.26 160.53 89.55 8.40%
EY 0.99 1.13 0.45 0.76 0.64 0.62 1.12 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.75 0.81 0.80 0.80 0.79 -7.72%

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