[FAJAR] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -2.32%
YoY- -427.37%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 258,350 213,200 147,106 103,876 117,938 140,675 187,375 23.85%
PBT 5,695 5,693 -23,754 -30,173 -29,382 -28,264 1,897 107.96%
Tax -1,410 -1,517 6,528 7,473 7,196 6,984 -981 27.33%
NP 4,285 4,176 -17,226 -22,700 -22,186 -21,280 916 179.44%
-
NP to SH 4,285 4,176 -17,226 -22,700 -22,186 -21,280 916 179.44%
-
Tax Rate 24.76% 26.65% - - - - 51.71% -
Total Cost 254,065 209,024 164,332 126,576 140,124 161,955 186,459 22.88%
-
Net Worth 148,660 142,981 139,841 137,995 137,969 135,421 149,229 -0.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 148,660 142,981 139,841 137,995 137,969 135,421 149,229 -0.25%
NOSH 193,947 189,253 187,228 186,153 190,303 187,642 179,816 5.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.66% 1.96% -11.71% -21.85% -18.81% -15.13% 0.49% -
ROE 2.88% 2.92% -12.32% -16.45% -16.08% -15.71% 0.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.21 112.65 78.57 55.80 61.97 74.97 104.20 17.77%
EPS 2.21 2.21 -9.20 -12.19 -11.66 -11.34 0.51 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7665 0.7555 0.7469 0.7413 0.725 0.7217 0.8299 -5.15%
Adjusted Per Share Value based on latest NOSH - 186,153
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.69 28.63 19.75 13.95 15.84 18.89 25.16 23.85%
EPS 0.58 0.56 -2.31 -3.05 -2.98 -2.86 0.12 185.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.192 0.1878 0.1853 0.1853 0.1818 0.2004 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.62 0.63 0.625 0.64 0.67 0.86 0.94 -
P/RPS 0.47 0.56 0.80 1.15 1.08 1.15 0.90 -35.12%
P/EPS 28.06 28.55 -6.79 -5.25 -5.75 -7.58 184.53 -71.47%
EY 3.56 3.50 -14.72 -19.05 -17.40 -13.19 0.54 251.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.84 0.86 0.92 1.19 1.13 -19.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 22/05/12 -
Price 0.61 0.60 0.70 0.585 0.69 0.73 0.87 -
P/RPS 0.46 0.53 0.89 1.05 1.11 0.97 0.83 -32.50%
P/EPS 27.61 27.19 -7.61 -4.80 -5.92 -6.44 170.79 -70.29%
EY 3.62 3.68 -13.14 -20.84 -16.90 -15.54 0.59 234.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.94 0.79 0.95 1.01 1.05 -16.56%

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