[FAJAR] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 32.85%
YoY- 84.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 109,397 112,869 106,033 85,916 82,708 99,480 54,920 58.24%
PBT 11,833 1,306 1,822 1,021 1,008 1,043 1,076 393.80%
Tax -3,965 -3,603 -293 -711 -645 -603 -124 905.30%
NP 7,868 -2,297 1,529 310 363 440 952 308.25%
-
NP to SH 2,776 -5,961 782 1,476 1,111 534 955 103.54%
-
Tax Rate 33.51% 275.88% 16.08% 69.64% 63.99% 57.81% 11.52% -
Total Cost 101,529 115,166 104,504 85,606 82,345 99,040 53,968 52.33%
-
Net Worth 217,420 192,325 213,844 212,511 149,146 157,380 156,556 24.45%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 33 30 - - - - - -
Div Payout % 1.19% 0.00% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 217,420 192,325 213,844 212,511 149,146 157,380 156,556 24.45%
NOSH 330,476 302,588 325,833 328,000 226,734 213,600 212,222 34.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.19% -2.04% 1.44% 0.36% 0.44% 0.44% 1.73% -
ROE 1.28% -3.10% 0.37% 0.69% 0.74% 0.34% 0.61% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.10 37.30 32.54 26.19 36.48 46.57 25.88 17.80%
EPS 0.84 -1.97 0.24 0.45 0.49 0.25 0.45 51.54%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 0.7377 -7.34%
Adjusted Per Share Value based on latest NOSH - 328,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.69 15.16 14.24 11.54 11.11 13.36 7.37 58.31%
EPS 0.37 -0.80 0.11 0.20 0.15 0.07 0.13 100.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.2583 0.2872 0.2854 0.2003 0.2113 0.2102 24.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.435 0.44 0.43 0.405 0.505 0.57 0.59 -
P/RPS 1.31 1.18 1.32 1.55 1.38 1.22 2.28 -30.86%
P/EPS 51.79 -22.34 179.17 90.00 103.06 228.00 131.11 -46.13%
EY 1.93 -4.48 0.56 1.11 0.97 0.44 0.76 86.02%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.66 0.63 0.77 0.77 0.80 -12.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 22/05/14 -
Price 0.515 0.36 0.435 0.455 0.435 0.555 0.595 -
P/RPS 1.56 0.97 1.34 1.74 1.19 1.19 2.30 -22.78%
P/EPS 61.31 -18.27 181.25 101.11 88.78 222.00 132.22 -40.06%
EY 1.63 -5.47 0.55 0.99 1.13 0.45 0.76 66.23%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.66 0.70 0.66 0.75 0.81 -2.48%

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