[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 298.96%
YoY- 328.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 63,063 423,914 319,855 225,521 109,397 387,526 274,657 -62.40%
PBT 10,814 49,010 44,960 34,188 11,833 5,157 3,851 98.66%
Tax -2,885 -17,449 -14,440 -9,797 -3,965 -5,252 -1,649 45.04%
NP 7,929 31,561 30,520 24,391 7,868 -95 2,202 134.38%
-
NP to SH 4,389 10,742 13,937 11,075 2,776 -2,592 3,369 19.22%
-
Tax Rate 26.68% 35.60% 32.12% 28.66% 33.51% 101.84% 42.82% -
Total Cost 55,134 392,353 289,335 201,130 101,529 387,621 272,455 -65.43%
-
Net Worth 233,451 213,062 234,923 228,565 217,420 208,541 193,953 13.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 33 65 32 33 32 - -
Div Payout % - 0.31% 0.47% 0.30% 1.19% 0.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 233,451 213,062 234,923 228,565 217,420 208,541 193,953 13.11%
NOSH 362,727 334,899 328,702 328,635 330,476 328,101 295,526 14.59%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.57% 7.45% 9.54% 10.82% 7.19% -0.02% 0.80% -
ROE 1.88% 5.04% 5.93% 4.85% 1.28% -1.24% 1.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.39 126.58 97.31 68.62 33.10 118.11 92.94 -67.18%
EPS 1.21 3.21 4.24 3.37 0.84 -0.79 1.14 4.04%
DPS 0.00 0.01 0.02 0.01 0.01 0.01 0.00 -
NAPS 0.6436 0.6362 0.7147 0.6955 0.6579 0.6356 0.6563 -1.29%
Adjusted Per Share Value based on latest NOSH - 329,325
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.47 56.92 42.95 30.28 14.69 52.04 36.88 -62.39%
EPS 0.59 1.44 1.87 1.49 0.37 -0.35 0.45 19.73%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2861 0.3155 0.3069 0.292 0.28 0.2604 13.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.505 0.55 0.585 0.515 0.435 0.44 0.43 -
P/RPS 2.90 0.43 0.60 0.75 1.31 0.37 0.46 240.12%
P/EPS 41.74 17.15 13.80 15.28 51.79 -55.70 37.72 6.96%
EY 2.40 5.83 7.25 6.54 1.93 -1.80 2.65 -6.37%
DY 0.00 0.02 0.03 0.02 0.02 0.02 0.00 -
P/NAPS 0.78 0.86 0.82 0.74 0.66 0.69 0.66 11.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 -
Price 0.55 0.535 0.58 0.54 0.515 0.36 0.435 -
P/RPS 3.16 0.42 0.60 0.79 1.56 0.30 0.47 254.99%
P/EPS 45.45 16.68 13.68 16.02 61.31 -45.57 38.16 12.32%
EY 2.20 6.00 7.31 6.24 1.63 -2.19 2.62 -10.96%
DY 0.00 0.02 0.03 0.02 0.02 0.03 0.00 -
P/NAPS 0.85 0.84 0.81 0.78 0.78 0.57 0.66 18.31%

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