[FAJAR] QoQ 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 81,593 77,589 74,428 68,591 37,742 32,439 8,334 355.75%
PBT 1,757 918 2,241 1,575 961 916 -27,206 -
Tax -956 -181 -973 -21 -235 -288 7,072 -
NP 801 737 1,268 1,554 726 628 -20,134 -
-
NP to SH 801 737 1,268 1,554 726 628 -20,134 -
-
Tax Rate 54.41% 19.72% 43.42% 1.33% 24.45% 31.44% - -
Total Cost 80,792 76,852 73,160 67,037 37,016 31,811 28,468 100.07%
-
Net Worth 155,119 148,660 142,981 139,841 137,995 137,969 135,421 9.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,119 148,660 142,981 139,841 137,995 137,969 135,421 9.44%
NOSH 210,789 193,947 189,253 187,228 186,153 190,303 187,642 8.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.98% 0.95% 1.70% 2.27% 1.92% 1.94% -241.59% -
ROE 0.52% 0.50% 0.89% 1.11% 0.53% 0.46% -14.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.71 40.01 39.33 36.63 20.27 17.05 4.44 321.93%
EPS 0.38 0.38 0.67 0.83 0.39 0.33 -10.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.7665 0.7555 0.7469 0.7413 0.725 0.7217 1.30%
Adjusted Per Share Value based on latest NOSH - 187,228
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.96 10.42 9.99 9.21 5.07 4.36 1.12 355.60%
EPS 0.11 0.10 0.17 0.21 0.10 0.08 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.1996 0.192 0.1878 0.1853 0.1853 0.1818 9.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.62 0.63 0.625 0.64 0.67 0.86 -
P/RPS 1.52 1.55 1.60 1.71 3.16 3.93 19.36 -81.57%
P/EPS 155.26 163.16 94.03 75.30 164.10 203.03 -8.01 -
EY 0.64 0.61 1.06 1.33 0.61 0.49 -12.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.83 0.84 0.86 0.92 1.19 -23.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 29/08/12 -
Price 0.59 0.61 0.60 0.70 0.585 0.69 0.73 -
P/RPS 1.52 1.52 1.53 1.91 2.89 4.05 16.44 -79.46%
P/EPS 155.26 160.53 89.55 84.34 150.00 209.09 -6.80 -
EY 0.64 0.62 1.12 1.19 0.67 0.48 -14.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.94 0.79 0.95 1.01 -14.35%

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