[FAJAR] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -416.13%
YoY- -286.84%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 37,742 32,439 8,334 25,361 51,804 55,176 55,034 -22.14%
PBT 961 916 -27,206 -4,844 1,752 2,034 2,955 -52.54%
Tax -235 -288 7,072 924 -512 -500 -893 -58.76%
NP 726 628 -20,134 -3,920 1,240 1,534 2,062 -49.98%
-
NP to SH 726 628 -20,134 -3,920 1,240 1,534 2,062 -49.98%
-
Tax Rate 24.45% 31.44% - - 29.22% 24.58% 30.22% -
Total Cost 37,016 31,811 28,468 29,281 50,564 53,642 52,972 -21.16%
-
Net Worth 137,995 137,969 135,421 149,229 146,420 144,496 145,066 -3.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 137,995 137,969 135,421 149,229 146,420 144,496 145,066 -3.26%
NOSH 186,153 190,303 187,642 179,816 167,567 166,739 169,016 6.61%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.92% 1.94% -241.59% -15.46% 2.39% 2.78% 3.75% -
ROE 0.53% 0.46% -14.87% -2.63% 0.85% 1.06% 1.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.27 17.05 4.44 14.10 30.92 33.09 32.56 -26.98%
EPS 0.39 0.33 -10.73 -2.18 0.74 0.92 1.22 -53.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.725 0.7217 0.8299 0.8738 0.8666 0.8583 -9.26%
Adjusted Per Share Value based on latest NOSH - 179,816
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.07 4.36 1.12 3.41 6.96 7.41 7.39 -22.12%
EPS 0.10 0.08 -2.70 -0.53 0.17 0.21 0.28 -49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1853 0.1818 0.2004 0.1966 0.194 0.1948 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.64 0.67 0.86 0.94 0.92 0.84 1.05 -
P/RPS 3.16 3.93 19.36 6.66 2.98 2.54 3.22 -1.24%
P/EPS 164.10 203.03 -8.01 -43.12 124.32 91.30 86.07 53.45%
EY 0.61 0.49 -12.48 -2.32 0.80 1.10 1.16 -34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 1.19 1.13 1.05 0.97 1.22 -20.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 02/11/12 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 -
Price 0.585 0.69 0.73 0.87 0.96 0.89 0.93 -
P/RPS 2.89 4.05 16.44 6.17 3.11 2.69 2.86 0.69%
P/EPS 150.00 209.09 -6.80 -39.91 129.73 96.74 76.23 56.70%
EY 0.67 0.48 -14.70 -2.51 0.77 1.03 1.31 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 1.01 1.05 1.10 1.03 1.08 -18.73%

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