EPS = 0.008
fair price at PE 20 : RM 0.16

Things to consider
1) Property stock
2) Q2'18 annualised profit Way below Profit guarantee of RM82m (assuming RM41m each year)
3) Take profit guarantee for EPS calculation, RM0.155 (PE 13.3), RM0.20 (PE 17.2)
4) Annualised Q2'18 result, RM0.155 (PE 20.9), RM0.20 (PE 27)
5) Share consolidation 7:1 soon to RM1.085

secret1q , how did you get the second table?
From the first table you made, senibong88 contribution should only till Q1'17 because profit is almost fully recognised.
Subsequent quarters may be due to Dormitory project and the Desa88 preparation loss.
If we sum up according to your first table Q3'15 to Q1'17, revenue is over RM100m, PAT RM11.3625m
Less than RM5m gap from the profit guarantee??