[FAJAR] QoQ Quarter Result on 30-Sep-2016 [#1]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 237.37%
YoY- 58.11%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 129,867 198,896 61,494 63,063 104,059 94,334 116,124 7.74%
PBT 28,833 57,395 10,191 10,814 4,050 10,772 22,355 18.50%
Tax -8,153 -12,612 -3,944 -2,885 -3,009 -4,643 -5,832 25.05%
NP 20,680 44,783 6,247 7,929 1,041 6,129 16,523 16.15%
-
NP to SH 10,022 22,199 2,181 4,389 -3,195 2,863 8,299 13.41%
-
Tax Rate 28.28% 21.97% 38.70% 26.68% 74.30% 43.10% 26.09% -
Total Cost 109,187 154,113 55,247 55,134 103,018 88,205 99,601 6.32%
-
Net Worth 264,421 255,035 233,657 233,451 223,248 235,193 229,045 10.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 36 - - - 32 -
Div Payout % - - 1.67% - - - 0.40% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,421 255,035 233,657 233,451 223,248 235,193 229,045 10.05%
NOSH 363,115 361,547 363,499 362,727 350,909 329,080 329,325 6.73%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.92% 22.52% 10.16% 12.57% 1.00% 6.50% 14.23% -
ROE 3.79% 8.70% 0.93% 1.88% -1.43% 1.22% 3.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.76 55.01 16.92 17.39 29.65 28.67 35.26 0.94%
EPS 2.76 6.14 0.60 1.21 -0.91 0.87 2.52 6.25%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 0.6955 3.11%
Adjusted Per Share Value based on latest NOSH - 362,727
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.44 26.71 8.26 8.47 13.97 12.67 15.59 7.76%
EPS 1.35 2.98 0.29 0.59 -0.43 0.38 1.11 13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3425 0.3138 0.3135 0.2998 0.3158 0.3076 10.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.98 0.74 0.555 0.505 0.55 0.585 0.515 -
P/RPS 2.74 1.35 3.28 2.90 1.85 2.04 1.46 52.20%
P/EPS 35.51 12.05 92.50 41.74 -60.41 67.24 20.44 44.56%
EY 2.82 8.30 1.08 2.40 -1.66 1.49 4.89 -30.74%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
P/NAPS 1.35 1.05 0.86 0.78 0.86 0.82 0.74 49.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 24/02/16 -
Price 0.925 0.905 0.695 0.55 0.535 0.58 0.54 -
P/RPS 2.59 1.65 4.11 3.16 1.80 2.02 1.53 42.08%
P/EPS 33.51 14.74 115.83 45.45 -58.76 66.67 21.43 34.75%
EY 2.98 6.78 0.86 2.20 -1.70 1.50 4.67 -25.90%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.27 1.28 1.08 0.85 0.84 0.81 0.78 38.44%

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