[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 132.85%
YoY- 68.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 109,397 387,526 274,657 168,624 82,708 313,581 214,102 -36.06%
PBT 11,833 5,157 3,851 2,029 1,008 4,793 3,751 114.94%
Tax -3,965 -5,252 -1,649 -1,356 -645 -1,864 -1,261 114.47%
NP 7,868 -95 2,202 673 363 2,929 2,490 115.18%
-
NP to SH 2,776 -2,592 3,369 2,587 1,111 3,026 2,493 7.42%
-
Tax Rate 33.51% 101.84% 42.82% 66.83% 63.99% 38.89% 33.62% -
Total Cost 101,529 387,621 272,455 167,951 82,345 310,652 211,612 -38.68%
-
Net Worth 217,420 208,541 193,953 180,227 149,146 152,709 153,257 26.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 33 32 - - - - - -
Div Payout % 1.19% 0.00% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 217,420 208,541 193,953 180,227 149,146 152,709 153,257 26.22%
NOSH 330,476 328,101 295,526 278,172 226,734 207,260 207,749 36.23%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.19% -0.02% 0.80% 0.40% 0.44% 0.93% 1.16% -
ROE 1.28% -1.24% 1.74% 1.44% 0.74% 1.98% 1.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.10 118.11 92.94 60.62 36.48 151.30 103.06 -53.06%
EPS 0.84 -0.79 1.14 0.93 0.49 1.46 1.20 -21.14%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 0.7377 -7.34%
Adjusted Per Share Value based on latest NOSH - 328,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.69 52.04 36.88 22.64 11.11 42.11 28.75 -36.06%
EPS 0.37 -0.35 0.45 0.35 0.15 0.41 0.33 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.28 0.2604 0.242 0.2003 0.2051 0.2058 26.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.435 0.44 0.43 0.405 0.505 0.57 0.59 -
P/RPS 1.31 0.37 0.46 0.67 1.38 0.38 0.57 74.06%
P/EPS 51.79 -55.70 37.72 43.55 103.06 39.04 49.17 3.51%
EY 1.93 -1.80 2.65 2.30 0.97 2.56 2.03 -3.30%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.66 0.63 0.77 0.77 0.80 -12.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 22/05/14 -
Price 0.515 0.36 0.435 0.455 0.435 0.555 0.595 -
P/RPS 1.56 0.30 0.47 0.75 1.19 0.37 0.58 93.28%
P/EPS 61.31 -45.57 38.16 48.92 88.78 38.01 49.58 15.19%
EY 1.63 -2.19 2.62 2.04 1.13 2.63 2.02 -13.31%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.66 0.70 0.66 0.75 0.81 -2.48%

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