[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 46.86%
YoY- 50.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 387,526 366,209 337,248 330,832 313,581 285,469 318,364 14.04%
PBT 5,157 5,134 4,058 4,032 4,793 5,001 5,350 -2.42%
Tax -5,252 -2,198 -2,712 -2,580 -1,864 -1,681 -2,274 74.99%
NP -95 2,936 1,346 1,452 2,929 3,320 3,076 -
-
NP to SH -2,592 4,492 5,174 4,444 3,026 3,324 3,076 -
-
Tax Rate 101.84% 42.81% 66.83% 63.99% 38.89% 33.61% 42.50% -
Total Cost 387,621 363,273 335,902 329,380 310,652 282,149 315,288 14.80%
-
Net Worth 208,541 193,953 180,227 149,146 152,709 153,257 148,922 25.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 32 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 208,541 193,953 180,227 149,146 152,709 153,257 148,922 25.24%
NOSH 328,101 295,526 278,172 226,734 207,260 207,749 202,368 38.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.02% 0.80% 0.40% 0.44% 0.93% 1.16% 0.97% -
ROE -1.24% 2.32% 2.87% 2.98% 1.98% 2.17% 2.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 118.11 123.92 121.24 145.91 151.30 137.41 157.32 -17.43%
EPS -0.79 1.52 1.86 1.96 1.46 1.60 1.52 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6356 0.6563 0.6479 0.6578 0.7368 0.7377 0.7359 -9.33%
Adjusted Per Share Value based on latest NOSH - 226,734
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.04 49.18 45.29 44.43 42.11 38.33 42.75 14.04%
EPS -0.35 0.60 0.69 0.60 0.41 0.45 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.2604 0.242 0.2003 0.2051 0.2058 0.20 25.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.44 0.43 0.405 0.505 0.57 0.59 0.59 -
P/RPS 0.37 0.35 0.33 0.35 0.38 0.43 0.38 -1.76%
P/EPS -55.70 28.29 21.77 25.77 39.04 36.88 38.82 -
EY -1.80 3.53 4.59 3.88 2.56 2.71 2.58 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.63 0.77 0.77 0.80 0.80 -9.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 22/05/14 26/02/14 -
Price 0.36 0.435 0.455 0.435 0.555 0.595 0.59 -
P/RPS 0.30 0.35 0.38 0.30 0.37 0.43 0.38 -14.61%
P/EPS -45.57 28.62 24.46 22.19 38.01 37.19 38.82 -
EY -2.19 3.49 4.09 4.51 2.63 2.69 2.58 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.70 0.66 0.75 0.81 0.80 -20.27%

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