[FAJAR] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.38%
YoY- 105.91%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 56,417 21,880 46,605 36,266 20,969 49,273 27,633 60.72%
PBT 5,969 56 6,747 7,746 9,374 13,086 11,041 -33.56%
Tax -1,671 -819 -1,748 -746 -2,532 -3,831 -1,959 -10.03%
NP 4,298 -763 4,999 7,000 6,842 9,255 9,082 -39.18%
-
NP to SH 4,447 -1,645 4,827 6,931 6,395 5,812 8,250 -33.69%
-
Tax Rate 27.99% 1,462.50% 25.91% 9.63% 27.01% 29.28% 17.74% -
Total Cost 52,119 22,643 41,606 29,266 14,127 40,018 18,551 98.73%
-
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 3,708 - - - 6,542 - -
Div Payout % - 0.00% - - - 112.58% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
NOSH 744,689 744,689 373,882 373,882 373,882 373,882 373,882 58.10%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.62% -3.49% 10.73% 19.30% 32.63% 18.78% 32.87% -
ROE 1.32% -0.46% 1.36% 1.95% 1.89% 1.80% 2.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.75 5.90 12.57 9.78 5.65 13.18 7.45 11.28%
EPS 0.69 -0.44 1.30 1.87 1.72 1.57 2.22 -54.01%
DPS 0.00 1.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.5242 0.9593 0.9602 0.9607 0.9129 0.8649 0.8354 -26.64%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.58 2.94 6.26 4.87 2.82 6.62 3.71 60.80%
EPS 0.60 -0.22 0.65 0.93 0.86 0.78 1.11 -33.56%
DPS 0.00 0.50 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.4539 0.4777 0.4781 0.4784 0.4546 0.4342 0.4162 5.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.345 0.40 0.73 0.745 0.55 0.395 0.305 -
P/RPS 3.94 6.78 5.81 7.62 9.73 3.00 4.10 -2.61%
P/EPS 50.03 -90.17 56.08 39.86 31.89 25.41 13.72 136.35%
EY 2.00 -1.11 1.78 2.51 3.14 3.94 7.29 -57.67%
DY 0.00 2.50 0.00 0.00 0.00 4.43 0.00 -
P/NAPS 0.66 0.42 0.76 0.78 0.60 0.46 0.37 46.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 27/08/20 -
Price 0.32 0.355 0.39 0.76 0.68 0.485 0.45 -
P/RPS 3.66 6.02 3.10 7.77 12.02 3.68 6.04 -28.32%
P/EPS 46.40 -80.02 29.96 40.66 39.43 31.20 20.24 73.59%
EY 2.15 -1.25 3.34 2.46 2.54 3.21 4.94 -42.48%
DY 0.00 2.82 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 0.61 0.37 0.41 0.79 0.74 0.56 0.54 8.44%

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