[FAJAR] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 24.11%
YoY- -1980.57%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,201 258,350 213,200 147,106 103,876 117,938 140,675 66.25%
PBT 6,491 5,695 5,693 -23,754 -30,173 -29,382 -28,264 -
Tax -2,131 -1,410 -1,517 6,528 7,473 7,196 6,984 -
NP 4,360 4,285 4,176 -17,226 -22,700 -22,186 -21,280 -
-
NP to SH 4,360 4,285 4,176 -17,226 -22,700 -22,186 -21,280 -
-
Tax Rate 32.83% 24.76% 26.65% - - - - -
Total Cost 297,841 254,065 209,024 164,332 126,576 140,124 161,955 49.93%
-
Net Worth 155,119 148,660 142,981 139,841 137,995 137,969 135,421 9.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,119 148,660 142,981 139,841 137,995 137,969 135,421 9.44%
NOSH 210,789 193,947 189,253 187,228 186,153 190,303 187,642 8.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.44% 1.66% 1.96% -11.71% -21.85% -18.81% -15.13% -
ROE 2.81% 2.88% 2.92% -12.32% -16.45% -16.08% -15.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.37 133.21 112.65 78.57 55.80 61.97 74.97 53.88%
EPS 2.07 2.21 2.21 -9.20 -12.19 -11.66 -11.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.7665 0.7555 0.7469 0.7413 0.725 0.7217 1.30%
Adjusted Per Share Value based on latest NOSH - 187,228
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.58 34.69 28.63 19.75 13.95 15.84 18.89 66.25%
EPS 0.59 0.58 0.56 -2.31 -3.05 -2.98 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.1996 0.192 0.1878 0.1853 0.1853 0.1818 9.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.62 0.63 0.625 0.64 0.67 0.86 -
P/RPS 0.41 0.47 0.56 0.80 1.15 1.08 1.15 -49.62%
P/EPS 28.52 28.06 28.55 -6.79 -5.25 -5.75 -7.58 -
EY 3.51 3.56 3.50 -14.72 -19.05 -17.40 -13.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.83 0.84 0.86 0.92 1.19 -23.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 -
Price 0.59 0.61 0.60 0.70 0.585 0.69 0.73 -
P/RPS 0.41 0.46 0.53 0.89 1.05 1.11 0.97 -43.59%
P/EPS 28.52 27.61 27.19 -7.61 -4.80 -5.92 -6.44 -
EY 3.51 3.62 3.68 -13.14 -20.84 -16.90 -15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.94 0.79 0.95 1.01 -14.35%

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