[FAJAR] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -25.61%
YoY- -63.17%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 8,334 25,361 51,804 55,176 55,034 39,820 58,160 -72.64%
PBT -27,206 -4,844 1,752 2,034 2,955 2,945 7,196 -
Tax 7,072 924 -512 -500 -893 -847 -1,808 -
NP -20,134 -3,920 1,240 1,534 2,062 2,098 5,388 -
-
NP to SH -20,134 -3,920 1,240 1,534 2,062 2,098 5,279 -
-
Tax Rate - - 29.22% 24.58% 30.22% 28.76% 25.13% -
Total Cost 28,468 29,281 50,564 53,642 52,972 37,722 52,772 -33.75%
-
Net Worth 135,421 149,229 146,420 144,496 145,066 143,729 150,350 -6.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 10,151 - -
Div Payout % - - - - - 483.87% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 135,421 149,229 146,420 144,496 145,066 143,729 150,350 -6.74%
NOSH 187,642 179,816 167,567 166,739 169,016 169,193 168,121 7.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -241.59% -15.46% 2.39% 2.78% 3.75% 5.27% 9.26% -
ROE -14.87% -2.63% 0.85% 1.06% 1.42% 1.46% 3.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.44 14.10 30.92 33.09 32.56 23.54 34.59 -74.58%
EPS -10.73 -2.18 0.74 0.92 1.22 1.24 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.7217 0.8299 0.8738 0.8666 0.8583 0.8495 0.8943 -13.33%
Adjusted Per Share Value based on latest NOSH - 166,739
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.12 3.41 6.96 7.41 7.39 5.35 7.81 -72.63%
EPS -2.70 -0.53 0.17 0.21 0.28 0.28 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 1.36 0.00 -
NAPS 0.1818 0.2004 0.1966 0.194 0.1948 0.193 0.2019 -6.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.86 0.94 0.92 0.84 1.05 1.11 1.21 -
P/RPS 19.36 6.66 2.98 2.54 3.22 4.72 3.50 213.09%
P/EPS -8.01 -43.12 124.32 91.30 86.07 89.52 38.54 -
EY -12.48 -2.32 0.80 1.10 1.16 1.12 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 1.19 1.13 1.05 0.97 1.22 1.31 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 05/05/11 27/01/11 -
Price 0.73 0.87 0.96 0.89 0.93 1.07 1.15 -
P/RPS 16.44 6.17 3.11 2.69 2.86 4.55 3.32 190.80%
P/EPS -6.80 -39.91 129.73 96.74 76.23 86.29 36.62 -
EY -14.70 -2.51 0.77 1.03 1.31 1.16 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 1.01 1.05 1.10 1.03 1.08 1.26 1.29 -15.06%

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