[FAJAR] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 146.57%
YoY- 149.86%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 104,059 94,334 116,124 109,397 112,869 106,033 85,916 13.63%
PBT 4,050 10,772 22,355 11,833 1,306 1,822 1,021 150.79%
Tax -3,009 -4,643 -5,832 -3,965 -3,603 -293 -711 161.86%
NP 1,041 6,129 16,523 7,868 -2,297 1,529 310 124.41%
-
NP to SH -3,195 2,863 8,299 2,776 -5,961 782 1,476 -
-
Tax Rate 74.30% 43.10% 26.09% 33.51% 275.88% 16.08% 69.64% -
Total Cost 103,018 88,205 99,601 101,529 115,166 104,504 85,606 13.15%
-
Net Worth 223,248 235,193 229,045 217,420 192,325 213,844 212,511 3.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 32 33 30 - - -
Div Payout % - - 0.40% 1.19% 0.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 223,248 235,193 229,045 217,420 192,325 213,844 212,511 3.34%
NOSH 350,909 329,080 329,325 330,476 302,588 325,833 328,000 4.60%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.00% 6.50% 14.23% 7.19% -2.04% 1.44% 0.36% -
ROE -1.43% 1.22% 3.62% 1.28% -3.10% 0.37% 0.69% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.65 28.67 35.26 33.10 37.30 32.54 26.19 8.63%
EPS -0.91 0.87 2.52 0.84 -1.97 0.24 0.45 -
DPS 0.00 0.00 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.6362 0.7147 0.6955 0.6579 0.6356 0.6563 0.6479 -1.20%
Adjusted Per Share Value based on latest NOSH - 330,476
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.97 12.67 15.59 14.69 15.16 14.24 11.54 13.59%
EPS -0.43 0.38 1.11 0.37 -0.80 0.11 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.3158 0.3076 0.292 0.2583 0.2872 0.2854 3.33%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.55 0.585 0.515 0.435 0.44 0.43 0.405 -
P/RPS 1.85 2.04 1.46 1.31 1.18 1.32 1.55 12.53%
P/EPS -60.41 67.24 20.44 51.79 -22.34 179.17 90.00 -
EY -1.66 1.49 4.89 1.93 -4.48 0.56 1.11 -
DY 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.86 0.82 0.74 0.66 0.69 0.66 0.63 23.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 -
Price 0.535 0.58 0.54 0.515 0.36 0.435 0.455 -
P/RPS 1.80 2.02 1.53 1.56 0.97 1.34 1.74 2.28%
P/EPS -58.76 66.67 21.43 61.31 -18.27 181.25 101.11 -
EY -1.70 1.50 4.67 1.63 -5.47 0.55 0.99 -
DY 0.00 0.00 0.02 0.02 0.03 0.00 0.00 -
P/NAPS 0.84 0.81 0.78 0.78 0.57 0.66 0.70 12.93%

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