[FAJAR] YoY Quarter 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- 114.05%
YoY- 139.64%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 94,334 106,033 54,920 68,591 25,361 39,820 43,448 13.77%
PBT 10,772 1,822 1,076 1,575 -4,844 2,945 7,687 5.77%
Tax -4,643 -293 -124 -21 924 -847 -2,069 14.40%
NP 6,129 1,529 952 1,554 -3,920 2,098 5,618 1.46%
-
NP to SH 2,863 782 955 1,554 -3,920 2,098 5,621 -10.62%
-
Tax Rate 43.10% 16.08% 11.52% 1.33% - 28.76% 26.92% -
Total Cost 88,205 104,504 53,968 67,037 29,281 37,722 37,830 15.13%
-
Net Worth 235,193 213,844 156,556 139,841 149,229 143,729 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 10,151 3,188 -
Div Payout % - - - - - 483.87% 56.73% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 235,193 213,844 156,556 139,841 149,229 143,729 0 -
NOSH 329,080 325,833 212,222 187,228 179,816 169,193 159,440 12.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.50% 1.44% 1.73% 2.27% -15.46% 5.27% 12.93% -
ROE 1.22% 0.37% 0.61% 1.11% -2.63% 1.46% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.67 32.54 25.88 36.63 14.10 23.54 27.25 0.84%
EPS 0.87 0.24 0.45 0.83 -2.18 1.24 3.53 -20.80%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 2.00 -
NAPS 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,228
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.67 14.24 7.37 9.21 3.41 5.35 5.83 13.79%
EPS 0.38 0.11 0.13 0.21 -0.53 0.28 0.75 -10.70%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 0.43 -
NAPS 0.3158 0.2872 0.2102 0.1878 0.2004 0.193 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.43 0.59 0.625 0.94 1.11 1.01 -
P/RPS 2.04 1.32 2.28 1.71 6.66 4.72 3.71 -9.47%
P/EPS 67.24 179.17 131.11 75.30 -43.12 89.52 28.65 15.26%
EY 1.49 0.56 0.76 1.33 -2.32 1.12 3.49 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 5.41 1.98 -
P/NAPS 0.82 0.66 0.80 0.84 1.13 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 29/04/10 -
Price 0.58 0.435 0.595 0.70 0.87 1.07 1.04 -
P/RPS 2.02 1.34 2.30 1.91 6.17 4.55 3.82 -10.06%
P/EPS 66.67 181.25 132.22 84.34 -39.91 86.29 29.50 14.54%
EY 1.50 0.55 0.76 1.19 -2.51 1.16 3.39 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 5.61 1.92 -
P/NAPS 0.81 0.66 0.81 0.94 1.05 1.26 0.00 -

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