Highlights

[FAJAR] YoY Quarter Result on 2013-06-30 [#4]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -18.40%    YoY -     106.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 104,059 112,869 99,480 74,428 8,334 55,034 44,670 15.12%
  YoY % -7.81% 13.46% 33.66% 793.06% -84.86% 23.20% -
  Horiz. % 232.95% 252.67% 222.70% 166.62% 18.66% 123.20% 100.00%
PBT 4,050 1,306 1,043 2,241 -27,206 2,955 13,735 -18.40%
  YoY % 210.11% 25.22% -53.46% 108.24% -1,020.68% -78.49% -
  Horiz. % 29.49% 9.51% 7.59% 16.32% -198.08% 21.51% 100.00%
Tax -3,009 -3,603 -603 -973 7,072 -893 -3,338 -1.71%
  YoY % 16.49% -497.51% 38.03% -113.76% 891.94% 73.25% -
  Horiz. % 90.14% 107.94% 18.06% 29.15% -211.86% 26.75% 100.00%
NP 1,041 -2,297 440 1,268 -20,134 2,062 10,397 -31.83%
  YoY % 145.32% -622.05% -65.30% 106.30% -1,076.43% -80.17% -
  Horiz. % 10.01% -22.09% 4.23% 12.20% -193.65% 19.83% 100.00%
NP to SH -3,195 -5,961 534 1,268 -20,134 2,062 10,463 -
  YoY % 46.40% -1,216.29% -57.89% 106.30% -1,076.43% -80.29% -
  Horiz. % -30.54% -56.97% 5.10% 12.12% -192.43% 19.71% 100.00%
Tax Rate 74.30 % 275.88 % 57.81 % 43.42 % - % 30.22 % 24.30 % 20.45%
  YoY % -73.07% 377.22% 33.14% 0.00% 0.00% 24.36% -
  Horiz. % 305.76% 1,135.31% 237.90% 178.68% 0.00% 124.36% 100.00%
Total Cost 103,018 115,166 99,040 73,160 28,468 52,972 34,273 20.11%
  YoY % -10.55% 16.28% 35.37% 156.99% -46.26% 54.56% -
  Horiz. % 300.58% 336.03% 288.97% 213.46% 83.06% 154.56% 100.00%
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
  YoY % 16.08% 22.20% 10.07% 5.58% -6.65% 8.31% -
  Horiz. % 166.68% 143.60% 117.50% 106.75% 101.11% 108.31% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 30 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
  YoY % 16.08% 22.20% 10.07% 5.58% -6.65% 8.31% -
  Horiz. % 166.68% 143.60% 117.50% 106.75% 101.11% 108.31% 100.00%
NOSH 350,909 302,588 213,600 189,253 187,642 169,016 156,631 14.38%
  YoY % 15.97% 41.66% 12.86% 0.86% 11.02% 7.91% -
  Horiz. % 224.03% 193.18% 136.37% 120.83% 119.80% 107.91% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.00 % -2.04 % 0.44 % 1.70 % -241.59 % 3.75 % 23.28 % -40.79%
  YoY % 149.02% -563.64% -74.12% 100.70% -6,542.40% -83.89% -
  Horiz. % 4.30% -8.76% 1.89% 7.30% -1,037.76% 16.11% 100.00%
ROE -1.43 % -3.10 % 0.34 % 0.89 % -14.87 % 1.42 % 7.81 % -
  YoY % 53.87% -1,011.76% -61.80% 105.99% -1,147.18% -81.82% -
  Horiz. % -18.31% -39.69% 4.35% 11.40% -190.40% 18.18% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.65 37.30 46.57 39.33 4.44 32.56 28.52 0.65%
  YoY % -20.51% -19.91% 18.41% 785.81% -86.36% 14.17% -
  Horiz. % 103.96% 130.79% 163.29% 137.90% 15.57% 114.17% 100.00%
EPS -0.91 -1.97 0.25 0.67 -10.73 1.22 6.68 -
  YoY % 53.81% -888.00% -62.69% 106.24% -979.51% -81.74% -
  Horiz. % -13.62% -29.49% 3.74% 10.03% -160.63% 18.26% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 0.8551 -4.80%
  YoY % 0.09% -13.74% -2.48% 4.68% -15.92% 0.37% -
  Horiz. % 74.40% 74.33% 86.17% 88.35% 84.40% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.83 30.19 26.61 19.91 2.23 14.72 11.95 15.12%
  YoY % -7.82% 13.45% 33.65% 792.83% -84.85% 23.18% -
  Horiz. % 232.89% 252.64% 222.68% 166.61% 18.66% 123.18% 100.00%
EPS -0.85 -1.59 0.14 0.34 -5.39 0.55 2.80 -
  YoY % 46.54% -1,235.71% -58.82% 106.31% -1,080.00% -80.36% -
  Horiz. % -30.36% -56.79% 5.00% 12.14% -192.50% 19.64% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5971 0.5144 0.4209 0.3824 0.3622 0.3880 0.3582 8.88%
  YoY % 16.08% 22.21% 10.07% 5.58% -6.65% 8.32% -
  Horiz. % 166.69% 143.61% 117.50% 106.76% 101.12% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5500 0.4400 0.5700 0.6300 0.8600 1.0500 0.9100 -
P/RPS 1.85 1.18 1.22 1.60 19.36 3.22 3.19 -8.67%
  YoY % 56.78% -3.28% -23.75% -91.74% 501.24% 0.94% -
  Horiz. % 57.99% 36.99% 38.24% 50.16% 606.90% 100.94% 100.00%
P/EPS -60.41 -22.34 228.00 94.03 -8.01 86.07 13.62 -
  YoY % -170.41% -109.80% 142.48% 1,273.91% -109.31% 531.94% -
  Horiz. % -443.54% -164.02% 1,674.01% 690.38% -58.81% 631.94% 100.00%
EY -1.66 -4.48 0.44 1.06 -12.48 1.16 7.34 -
  YoY % 62.95% -1,118.18% -58.49% 108.49% -1,175.86% -84.20% -
  Horiz. % -22.62% -61.04% 5.99% 14.44% -170.03% 15.80% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.69 0.77 0.83 1.19 1.22 1.06 -3.42%
  YoY % 24.64% -10.39% -7.23% -30.25% -2.46% 15.09% -
  Horiz. % 81.13% 65.09% 72.64% 78.30% 112.26% 115.09% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.5350 0.3600 0.5550 0.6000 0.7300 0.9300 0.9700 -
P/RPS 1.80 0.97 1.19 1.53 16.44 2.86 3.40 -10.05%
  YoY % 85.57% -18.49% -22.22% -90.69% 474.83% -15.88% -
  Horiz. % 52.94% 28.53% 35.00% 45.00% 483.53% 84.12% 100.00%
P/EPS -58.76 -18.27 222.00 89.55 -6.80 76.23 14.52 -
  YoY % -221.62% -108.23% 147.91% 1,416.91% -108.92% 425.00% -
  Horiz. % -404.68% -125.83% 1,528.93% 616.74% -46.83% 525.00% 100.00%
EY -1.70 -5.47 0.45 1.12 -14.70 1.31 6.89 -
  YoY % 68.92% -1,315.56% -59.82% 107.62% -1,222.14% -80.99% -
  Horiz. % -24.67% -79.39% 6.53% 16.26% -213.35% 19.01% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.84 0.57 0.75 0.79 1.01 1.08 1.13 -4.82%
  YoY % 47.37% -24.00% -5.06% -21.78% -6.48% -4.42% -
  Horiz. % 74.34% 50.44% 66.37% 69.91% 89.38% 95.58% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS