[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 30.23%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 225,521 109,397 387,526 274,657 168,624 82,708 313,581 -19.68%
PBT 34,188 11,833 5,157 3,851 2,029 1,008 4,793 269.22%
Tax -9,797 -3,965 -5,252 -1,649 -1,356 -645 -1,864 201.38%
NP 24,391 7,868 -95 2,202 673 363 2,929 309.25%
-
NP to SH 11,075 2,776 -2,592 3,369 2,587 1,111 3,026 136.93%
-
Tax Rate 28.66% 33.51% 101.84% 42.82% 66.83% 63.99% 38.89% -
Total Cost 201,130 101,529 387,621 272,455 167,951 82,345 310,652 -25.10%
-
Net Worth 228,565 217,420 208,541 193,953 180,227 149,146 152,709 30.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 32 33 32 - - - - -
Div Payout % 0.30% 1.19% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 228,565 217,420 208,541 193,953 180,227 149,146 152,709 30.75%
NOSH 328,635 330,476 328,101 295,526 278,172 226,734 207,260 35.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.82% 7.19% -0.02% 0.80% 0.40% 0.44% 0.93% -
ROE 4.85% 1.28% -1.24% 1.74% 1.44% 0.74% 1.98% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 68.62 33.10 118.11 92.94 60.62 36.48 151.30 -40.88%
EPS 3.37 0.84 -0.79 1.14 0.93 0.49 1.46 74.39%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 -3.76%
Adjusted Per Share Value based on latest NOSH - 325,833
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.28 14.69 52.04 36.88 22.64 11.11 42.11 -19.68%
EPS 1.49 0.37 -0.35 0.45 0.35 0.15 0.41 135.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.292 0.28 0.2604 0.242 0.2003 0.2051 30.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.435 0.44 0.43 0.405 0.505 0.57 -
P/RPS 0.75 1.31 0.37 0.46 0.67 1.38 0.38 57.14%
P/EPS 15.28 51.79 -55.70 37.72 43.55 103.06 39.04 -46.40%
EY 6.54 1.93 -1.80 2.65 2.30 0.97 2.56 86.55%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.66 0.63 0.77 0.77 -2.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.54 0.515 0.36 0.435 0.455 0.435 0.555 -
P/RPS 0.79 1.56 0.30 0.47 0.75 1.19 0.37 65.58%
P/EPS 16.02 61.31 -45.57 38.16 48.92 88.78 38.01 -43.69%
EY 6.24 1.63 -2.19 2.62 2.04 1.13 2.63 77.61%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.57 0.66 0.70 0.66 0.75 2.64%

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