[FAJAR] YoY Cumulative Quarter 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- -1756.89%
YoY- -256.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 387,526 313,581 213,201 140,675 181,047 165,944 184,634 13.14%
PBT 5,157 4,793 5,693 -28,264 18,712 33,047 17,755 -18.61%
Tax -5,252 -1,864 -1,517 6,984 -5,008 -8,427 -3,397 7.52%
NP -95 2,929 4,176 -21,280 13,704 24,620 14,358 -
-
NP to SH -2,592 3,026 4,176 -21,280 13,604 24,687 14,391 -
-
Tax Rate 101.84% 38.89% 26.65% - 26.76% 25.50% 19.13% -
Total Cost 387,621 310,652 209,025 161,955 167,343 141,324 170,276 14.68%
-
Net Worth 208,541 152,709 142,115 126,401 142,567 130,468 93,057 14.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 32 - - - 9,966 9,154 1,791 -48.85%
Div Payout % 0.00% - - - 73.26% 37.08% 12.45% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 208,541 152,709 142,115 126,401 142,567 130,468 93,057 14.38%
NOSH 328,101 207,260 188,108 175,144 166,105 152,577 119,426 18.33%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.02% 0.93% 1.96% -15.13% 7.57% 14.84% 7.78% -
ROE -1.24% 1.98% 2.94% -16.84% 9.54% 18.92% 15.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 118.11 151.30 113.34 80.32 109.00 108.76 154.60 -4.38%
EPS -0.79 1.46 2.22 -12.15 8.19 16.18 12.05 -
DPS 0.01 0.00 0.00 0.00 6.00 6.00 1.50 -56.60%
NAPS 0.6356 0.7368 0.7555 0.7217 0.8583 0.8551 0.7792 -3.33%
Adjusted Per Share Value based on latest NOSH - 187,642
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.04 42.11 28.63 18.89 24.31 22.28 24.79 13.14%
EPS -0.35 0.41 0.56 -2.86 1.83 3.32 1.93 -
DPS 0.00 0.00 0.00 0.00 1.34 1.23 0.24 -
NAPS 0.28 0.2051 0.1908 0.1697 0.1914 0.1752 0.125 14.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.44 0.57 0.63 0.86 1.05 0.91 0.95 -
P/RPS 0.37 0.38 0.56 1.07 0.96 0.84 0.61 -7.99%
P/EPS -55.70 39.04 28.38 -7.08 12.82 5.62 7.88 -
EY -1.80 2.56 3.52 -14.13 7.80 17.78 12.68 -
DY 0.02 0.00 0.00 0.00 5.71 6.59 1.58 -51.70%
P/NAPS 0.69 0.77 0.83 1.19 1.22 1.06 1.22 -9.05%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 25/08/10 25/08/09 -
Price 0.36 0.555 0.60 0.73 0.93 0.97 1.18 -
P/RPS 0.30 0.37 0.53 0.91 0.85 0.89 0.76 -14.34%
P/EPS -45.57 38.01 27.03 -6.01 11.36 6.00 9.79 -
EY -2.19 2.63 3.70 -16.64 8.81 16.68 10.21 -
DY 0.03 0.00 0.00 0.00 6.45 6.19 1.27 -46.41%
P/NAPS 0.57 0.75 0.79 1.01 1.08 1.13 1.51 -14.98%

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