[FAJAR] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -2423.14%
YoY- -256.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 147,106 103,876 117,938 140,675 187,375 201,834 208,190 -20.65%
PBT -23,754 -30,173 -29,382 -28,264 1,897 9,686 15,130 -
Tax 6,528 7,473 7,196 6,984 -981 -2,752 -4,048 -
NP -17,226 -22,700 -22,186 -21,280 916 6,934 11,082 -
-
NP to SH -17,226 -22,700 -22,186 -21,280 916 6,934 10,973 -
-
Tax Rate - - - - 51.71% 28.41% 26.75% -
Total Cost 164,332 126,576 140,124 161,955 186,459 194,900 197,108 -11.40%
-
Net Worth 139,841 137,995 137,969 135,421 149,229 146,420 144,496 -2.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 10,151 10,151 -
Div Payout % - - - - - 146.40% 92.51% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 139,841 137,995 137,969 135,421 149,229 146,420 144,496 -2.15%
NOSH 187,228 186,153 190,303 187,642 179,816 167,567 166,739 8.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -11.71% -21.85% -18.81% -15.13% 0.49% 3.44% 5.32% -
ROE -12.32% -16.45% -16.08% -15.71% 0.61% 4.74% 7.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 78.57 55.80 61.97 74.97 104.20 120.45 124.86 -26.54%
EPS -9.20 -12.19 -11.66 -11.34 0.51 4.14 6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 0.7469 0.7413 0.725 0.7217 0.8299 0.8738 0.8666 -9.42%
Adjusted Per Share Value based on latest NOSH - 187,642
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.75 13.95 15.84 18.89 25.16 27.10 27.96 -20.66%
EPS -2.31 -3.05 -2.98 -2.86 0.12 0.93 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.36 -
NAPS 0.1878 0.1853 0.1853 0.1818 0.2004 0.1966 0.194 -2.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.64 0.67 0.86 0.94 0.92 0.84 -
P/RPS 0.80 1.15 1.08 1.15 0.90 0.76 0.67 12.53%
P/EPS -6.79 -5.25 -5.75 -7.58 184.53 22.23 12.76 -
EY -14.72 -19.05 -17.40 -13.19 0.54 4.50 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 6.52 7.14 -
P/NAPS 0.84 0.86 0.92 1.19 1.13 1.05 0.97 -9.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 -
Price 0.70 0.585 0.69 0.73 0.87 0.96 0.89 -
P/RPS 0.89 1.05 1.11 0.97 0.83 0.80 0.71 16.24%
P/EPS -7.61 -4.80 -5.92 -6.44 170.79 23.20 13.52 -
EY -13.14 -20.84 -16.90 -15.54 0.59 4.31 7.39 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.74 -
P/NAPS 0.94 0.79 0.95 1.01 1.05 1.10 1.03 -5.90%

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