[FAJAR] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -47.02%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 116,124 109,397 112,869 106,033 85,916 82,708 99,480 10.83%
PBT 22,355 11,833 1,306 1,822 1,021 1,008 1,043 667.30%
Tax -5,832 -3,965 -3,603 -293 -711 -645 -603 352.06%
NP 16,523 7,868 -2,297 1,529 310 363 440 1014.01%
-
NP to SH 8,299 2,776 -5,961 782 1,476 1,111 534 519.65%
-
Tax Rate 26.09% 33.51% 275.88% 16.08% 69.64% 63.99% 57.81% -
Total Cost 99,601 101,529 115,166 104,504 85,606 82,345 99,040 0.37%
-
Net Worth 229,045 217,420 192,325 213,844 212,511 149,146 157,380 28.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 32 33 30 - - - - -
Div Payout % 0.40% 1.19% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 229,045 217,420 192,325 213,844 212,511 149,146 157,380 28.33%
NOSH 329,325 330,476 302,588 325,833 328,000 226,734 213,600 33.35%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.23% 7.19% -2.04% 1.44% 0.36% 0.44% 0.44% -
ROE 3.62% 1.28% -3.10% 0.37% 0.69% 0.74% 0.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.26 33.10 37.30 32.54 26.19 36.48 46.57 -16.88%
EPS 2.52 0.84 -1.97 0.24 0.45 0.49 0.25 364.67%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 -3.76%
Adjusted Per Share Value based on latest NOSH - 325,833
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.59 14.69 15.16 14.24 11.54 11.11 13.36 10.80%
EPS 1.11 0.37 -0.80 0.11 0.20 0.15 0.07 528.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.292 0.2583 0.2872 0.2854 0.2003 0.2113 28.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.435 0.44 0.43 0.405 0.505 0.57 -
P/RPS 1.46 1.31 1.18 1.32 1.55 1.38 1.22 12.68%
P/EPS 20.44 51.79 -22.34 179.17 90.00 103.06 228.00 -79.88%
EY 4.89 1.93 -4.48 0.56 1.11 0.97 0.44 395.82%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.66 0.63 0.77 0.77 -2.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.54 0.515 0.36 0.435 0.455 0.435 0.555 -
P/RPS 1.53 1.56 0.97 1.34 1.74 1.19 1.19 18.18%
P/EPS 21.43 61.31 -18.27 181.25 101.11 88.78 222.00 -78.86%
EY 4.67 1.63 -5.47 0.55 0.99 1.13 0.45 373.75%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.57 0.66 0.70 0.66 0.75 2.64%

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