[FAJAR] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -18.4%
YoY- 106.3%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 104,059 112,869 99,480 74,428 8,334 55,034 44,670 15.12%
PBT 4,050 1,306 1,043 2,241 -27,206 2,955 13,735 -18.40%
Tax -3,009 -3,603 -603 -973 7,072 -893 -3,338 -1.71%
NP 1,041 -2,297 440 1,268 -20,134 2,062 10,397 -31.83%
-
NP to SH -3,195 -5,961 534 1,268 -20,134 2,062 10,463 -
-
Tax Rate 74.30% 275.88% 57.81% 43.42% - 30.22% 24.30% -
Total Cost 103,018 115,166 99,040 73,160 28,468 52,972 34,273 20.11%
-
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 30 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
NOSH 350,909 302,588 213,600 189,253 187,642 169,016 156,631 14.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.00% -2.04% 0.44% 1.70% -241.59% 3.75% 23.28% -
ROE -1.43% -3.10% 0.34% 0.89% -14.87% 1.42% 7.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.65 37.30 46.57 39.33 4.44 32.56 28.52 0.64%
EPS -0.91 -1.97 0.25 0.67 -10.73 1.22 6.68 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 0.8551 -4.80%
Adjusted Per Share Value based on latest NOSH - 189,253
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.97 15.16 13.36 9.99 1.12 7.39 6.00 15.11%
EPS -0.43 -0.80 0.07 0.17 -2.70 0.28 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.2583 0.2113 0.192 0.1818 0.1948 0.1799 8.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.44 0.57 0.63 0.86 1.05 0.91 -
P/RPS 1.85 1.18 1.22 1.60 19.36 3.22 3.19 -8.67%
P/EPS -60.41 -22.34 228.00 94.03 -8.01 86.07 13.62 -
EY -1.66 -4.48 0.44 1.06 -12.48 1.16 7.34 -
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.77 0.83 1.19 1.22 1.06 -3.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.535 0.36 0.555 0.60 0.73 0.93 0.97 -
P/RPS 1.80 0.97 1.19 1.53 16.44 2.86 3.40 -10.04%
P/EPS -58.76 -18.27 222.00 89.55 -6.80 76.23 14.52 -
EY -1.70 -5.47 0.45 1.12 -14.70 1.31 6.89 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.75 0.79 1.01 1.08 1.13 -4.81%

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