[FAJAR] QoQ TTM 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- 124.24%
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 288,530 302,201 258,350 213,200 147,106 103,876 117,938 81.66%
PBT 5,992 6,491 5,695 5,693 -23,754 -30,173 -29,382 -
Tax -2,234 -2,131 -1,410 -1,517 6,528 7,473 7,196 -
NP 3,758 4,360 4,285 4,176 -17,226 -22,700 -22,186 -
-
NP to SH 3,761 4,360 4,285 4,176 -17,226 -22,700 -22,186 -
-
Tax Rate 37.28% 32.83% 24.76% 26.65% - - - -
Total Cost 284,772 297,841 254,065 209,024 164,332 126,576 140,124 60.51%
-
Net Worth 156,556 155,119 148,660 142,981 139,841 137,995 137,969 8.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 156,556 155,119 148,660 142,981 139,841 137,995 137,969 8.79%
NOSH 212,222 210,789 193,947 189,253 187,228 186,153 190,303 7.54%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.30% 1.44% 1.66% 1.96% -11.71% -21.85% -18.81% -
ROE 2.40% 2.81% 2.88% 2.92% -12.32% -16.45% -16.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 135.96 143.37 133.21 112.65 78.57 55.80 61.97 68.92%
EPS 1.77 2.07 2.21 2.21 -9.20 -12.19 -11.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.7359 0.7665 0.7555 0.7469 0.7413 0.725 1.16%
Adjusted Per Share Value based on latest NOSH - 189,253
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.75 40.58 34.69 28.63 19.75 13.95 15.84 81.65%
EPS 0.51 0.59 0.58 0.56 -2.31 -3.05 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2083 0.1996 0.192 0.1878 0.1853 0.1853 8.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.59 0.62 0.63 0.625 0.64 0.67 -
P/RPS 0.43 0.41 0.47 0.56 0.80 1.15 1.08 -45.90%
P/EPS 33.29 28.52 28.06 28.55 -6.79 -5.25 -5.75 -
EY 3.00 3.51 3.56 3.50 -14.72 -19.05 -17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.81 0.83 0.84 0.86 0.92 -8.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 26/02/13 02/11/12 -
Price 0.595 0.59 0.61 0.60 0.70 0.585 0.69 -
P/RPS 0.44 0.41 0.46 0.53 0.89 1.05 1.11 -46.06%
P/EPS 33.57 28.52 27.61 27.19 -7.61 -4.80 -5.92 -
EY 2.98 3.51 3.62 3.68 -13.14 -20.84 -16.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.80 0.79 0.94 0.79 0.95 -10.09%

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