[FAJAR] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -86.79%
YoY- -95.84%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 103,876 117,938 140,675 187,375 201,834 208,190 181,047 -30.83%
PBT -30,173 -29,382 -28,264 1,897 9,686 15,130 18,712 -
Tax 7,473 7,196 6,984 -981 -2,752 -4,048 -5,008 -
NP -22,700 -22,186 -21,280 916 6,934 11,082 13,704 -
-
NP to SH -22,700 -22,186 -21,280 916 6,934 10,973 13,604 -
-
Tax Rate - - - 51.71% 28.41% 26.75% 26.76% -
Total Cost 126,576 140,124 161,955 186,459 194,900 197,108 167,343 -16.91%
-
Net Worth 137,995 137,969 135,421 149,229 146,420 144,496 145,066 -3.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 10,151 10,151 10,151 -
Div Payout % - - - - 146.40% 92.51% 74.62% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 137,995 137,969 135,421 149,229 146,420 144,496 145,066 -3.26%
NOSH 186,153 190,303 187,642 179,816 167,567 166,739 169,016 6.61%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -21.85% -18.81% -15.13% 0.49% 3.44% 5.32% 7.57% -
ROE -16.45% -16.08% -15.71% 0.61% 4.74% 7.59% 9.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.80 61.97 74.97 104.20 120.45 124.86 107.12 -35.13%
EPS -12.19 -11.66 -11.34 0.51 4.14 6.58 8.05 -
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.01 -
NAPS 0.7413 0.725 0.7217 0.8299 0.8738 0.8666 0.8583 -9.26%
Adjusted Per Share Value based on latest NOSH - 179,816
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.95 15.84 18.89 25.16 27.10 27.96 24.31 -30.82%
EPS -3.05 -2.98 -2.86 0.12 0.93 1.47 1.83 -
DPS 0.00 0.00 0.00 0.00 1.36 1.36 1.36 -
NAPS 0.1853 0.1853 0.1818 0.2004 0.1966 0.194 0.1948 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.64 0.67 0.86 0.94 0.92 0.84 1.05 -
P/RPS 1.15 1.08 1.15 0.90 0.76 0.67 0.98 11.19%
P/EPS -5.25 -5.75 -7.58 184.53 22.23 12.76 13.05 -
EY -19.05 -17.40 -13.19 0.54 4.50 7.83 7.67 -
DY 0.00 0.00 0.00 0.00 6.52 7.14 5.72 -
P/NAPS 0.86 0.92 1.19 1.13 1.05 0.97 1.22 -20.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 -
Price 0.585 0.69 0.73 0.87 0.96 0.89 0.93 -
P/RPS 1.05 1.11 0.97 0.83 0.80 0.71 0.87 13.29%
P/EPS -4.80 -5.92 -6.44 170.79 23.20 13.52 11.55 -
EY -20.84 -16.90 -15.54 0.59 4.31 7.39 8.65 -
DY 0.00 0.00 0.00 0.00 6.25 6.74 6.46 -
P/NAPS 0.79 0.95 1.01 1.05 1.10 1.03 1.08 -18.73%

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