[FAJAR] YoY 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 82,708 77,589 32,439 55,176 28,033 40,011 39,095 13.29%
PBT 1,008 918 916 2,034 5,616 4,674 3,314 -17.98%
Tax -645 -181 -288 -500 -1,460 -1,216 -703 -1.42%
NP 363 737 628 1,534 4,156 3,458 2,611 -28.01%
-
NP to SH 1,111 737 628 1,534 4,165 3,456 2,614 -13.28%
-
Tax Rate 63.99% 19.72% 31.44% 24.58% 26.00% 26.02% 21.21% -
Total Cost 82,345 76,852 31,811 53,642 23,877 36,553 36,484 14.52%
-
Net Worth 149,146 148,660 137,969 144,496 131,465 0 72,209 12.84%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 5,484 - -
Div Payout % - - - - - 158.71% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 149,146 148,660 137,969 144,496 131,465 0 72,209 12.84%
NOSH 226,734 193,947 190,303 166,739 157,765 137,124 90,137 16.61%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.44% 0.95% 1.94% 2.78% 14.83% 8.64% 6.68% -
ROE 0.74% 0.50% 0.46% 1.06% 3.17% 0.00% 3.62% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.48 40.01 17.05 33.09 17.77 29.18 43.37 -2.84%
EPS 0.49 0.38 0.33 0.92 2.64 2.52 2.90 -25.63%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.6578 0.7665 0.725 0.8666 0.8333 0.00 0.8011 -3.22%
Adjusted Per Share Value based on latest NOSH - 166,739
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.11 10.42 4.36 7.41 3.76 5.37 5.25 13.30%
EPS 0.15 0.10 0.08 0.21 0.56 0.46 0.35 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.2003 0.1996 0.1853 0.194 0.1765 0.00 0.097 12.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.505 0.62 0.67 0.84 0.98 1.15 0.56 -
P/RPS 1.38 1.55 3.93 2.54 5.52 3.94 1.29 1.12%
P/EPS 103.06 163.16 203.03 91.30 37.12 45.63 19.31 32.17%
EY 0.97 0.61 0.49 1.10 2.69 2.19 5.18 -24.35%
DY 0.00 0.00 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 0.77 0.81 0.92 0.97 1.18 0.00 0.70 1.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 26/11/08 -
Price 0.435 0.61 0.69 0.89 1.09 1.23 0.41 -
P/RPS 1.19 1.52 4.05 2.69 6.13 4.22 0.95 3.82%
P/EPS 88.78 160.53 209.09 96.74 41.29 48.80 14.14 35.80%
EY 1.13 0.62 0.48 1.03 2.42 2.05 7.07 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.66 0.80 0.95 1.03 1.31 0.00 0.51 4.38%

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