[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 79.68%
YoY- -28.92%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 50,393 333,299 237,969 167,565 105,086 395,630 336,766 -71.78%
PBT 1,848 42,105 21,673 21,926 9,807 58,635 55,646 -89.64%
Tax -4,667 -15,176 -9,693 -7,116 -2,452 -17,683 -15,621 -55.27%
NP -2,819 26,929 11,980 14,810 7,355 40,952 40,025 -
-
NP to SH -2,197 14,415 287 8,508 4,735 17,463 17,607 -
-
Tax Rate 252.54% 36.04% 44.72% 32.45% 25.00% 30.16% 28.07% -
Total Cost 53,212 306,370 225,989 152,755 97,731 354,678 296,741 -68.16%
-
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,591 5,591 5,591 5,591 5,591 5,591 5,585 0.07%
Div Payout % 0.00% 38.79% 1,948.29% 65.72% 118.09% 32.02% 31.72% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.59% 8.08% 5.03% 8.84% 7.00% 10.35% 11.89% -
ROE -0.75% 4.90% 0.10% 2.94% 1.63% 6.08% 6.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.52 89.41 63.84 44.95 28.19 106.13 90.44 -71.80%
EPS -0.59 3.87 0.08 2.28 1.27 4.72 4.77 -
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.7868 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 1.23%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.77 44.76 31.96 22.50 14.11 53.13 45.22 -71.77%
EPS -0.30 1.94 0.04 1.14 0.64 2.35 2.36 -
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
NAPS 0.3939 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 1.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.36 0.415 0.375 0.315 0.405 0.385 0.71 -
P/RPS 2.66 0.46 0.59 0.70 1.44 0.36 0.79 124.48%
P/EPS -61.08 10.73 487.07 13.80 31.88 8.22 15.01 -
EY -1.64 9.32 0.21 7.25 3.14 12.17 6.66 -
DY 4.17 3.61 4.00 4.76 3.70 3.90 2.11 57.41%
P/NAPS 0.46 0.53 0.50 0.41 0.52 0.50 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 -
Price 0.37 0.36 0.425 0.415 0.35 0.485 0.405 -
P/RPS 2.74 0.40 0.67 0.92 1.24 0.46 0.45 233.07%
P/EPS -62.78 9.31 552.02 18.18 27.55 10.35 8.56 -
EY -1.59 10.74 0.18 5.50 3.63 9.66 11.68 -
DY 4.05 4.17 3.53 3.61 4.29 3.09 3.70 6.20%
P/NAPS 0.47 0.46 0.56 0.53 0.45 0.63 0.52 -6.51%

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