[FAJAR] QoQ 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- 198.96%
YoY- 462.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 63,063 104,059 94,334 116,124 109,397 112,869 106,033 -29.21%
PBT 10,814 4,050 10,772 22,355 11,833 1,306 1,822 226.75%
Tax -2,885 -3,009 -4,643 -5,832 -3,965 -3,603 -293 357.48%
NP 7,929 1,041 6,129 16,523 7,868 -2,297 1,529 198.70%
-
NP to SH 4,389 -3,195 2,863 8,299 2,776 -5,961 782 214.82%
-
Tax Rate 26.68% 74.30% 43.10% 26.09% 33.51% 275.88% 16.08% -
Total Cost 55,134 103,018 88,205 99,601 101,529 115,166 104,504 -34.63%
-
Net Worth 233,451 223,248 235,193 229,045 217,420 192,325 213,844 6.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 32 33 30 - -
Div Payout % - - - 0.40% 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 233,451 223,248 235,193 229,045 217,420 192,325 213,844 6.00%
NOSH 362,727 350,909 329,080 329,325 330,476 302,588 325,833 7.39%
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% 1.00% 6.50% 14.23% 7.19% -2.04% 1.44% -
ROE 1.88% -1.43% 1.22% 3.62% 1.28% -3.10% 0.37% -
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 29.65 28.67 35.26 33.10 37.30 32.54 -34.06%
EPS 1.21 -0.91 0.87 2.52 0.84 -1.97 0.24 193.15%
DPS 0.00 0.00 0.00 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 13.97 12.67 15.59 14.69 15.16 14.24 -29.20%
EPS 0.59 -0.43 0.38 1.11 0.37 -0.80 0.11 205.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2998 0.3158 0.3076 0.292 0.2583 0.2872 5.99%
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 1.85 2.04 1.46 1.31 1.18 1.32 68.75%
P/EPS 41.74 -60.41 67.24 20.44 51.79 -22.34 179.17 -62.03%
EY 2.40 -1.66 1.49 4.89 1.93 -4.48 0.56 163.14%
DY 0.00 0.00 0.00 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 1.80 2.02 1.53 1.56 0.97 1.34 76.89%
P/EPS 45.45 -58.76 66.67 21.43 61.31 -18.27 181.25 -60.13%
EY 2.20 -1.70 1.50 4.67 1.63 -5.47 0.55 151.34%
DY 0.00 0.00 0.00 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