[FAJAR] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.36%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 387,526 374,137 323,024 318,701 313,582 288,530 302,201 18.08%
PBT 5,157 4,894 4,148 4,884 4,794 5,992 6,491 -14.25%
Tax -5,252 -2,252 -2,083 -2,328 -1,864 -2,234 -2,131 82.75%
NP -95 2,642 2,065 2,556 2,930 3,758 4,360 -
-
NP to SH -2,592 3,903 4,076 3,401 3,027 3,761 4,360 -
-
Tax Rate 101.84% 46.02% 50.22% 47.67% 38.88% 37.28% 32.83% -
Total Cost 387,621 371,495 320,959 316,145 310,652 284,772 297,841 19.25%
-
Net Worth 192,325 213,844 212,511 149,146 157,380 156,556 155,119 15.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 30 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 192,325 213,844 212,511 149,146 157,380 156,556 155,119 15.45%
NOSH 302,588 325,833 328,000 226,734 213,600 212,222 210,789 27.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.02% 0.71% 0.64% 0.80% 0.93% 1.30% 1.44% -
ROE -1.35% 1.83% 1.92% 2.28% 1.92% 2.40% 2.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 128.07 114.82 98.48 140.56 146.81 135.96 143.37 -7.26%
EPS -0.86 1.20 1.24 1.50 1.42 1.77 2.07 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6356 0.6563 0.6479 0.6578 0.7368 0.7377 0.7359 -9.33%
Adjusted Per Share Value based on latest NOSH - 226,734
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.04 50.24 43.38 42.80 42.11 38.75 40.58 18.09%
EPS -0.35 0.52 0.55 0.46 0.41 0.51 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2583 0.2872 0.2854 0.2003 0.2113 0.2102 0.2083 15.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.44 0.43 0.405 0.505 0.57 0.59 0.59 -
P/RPS 0.34 0.37 0.41 0.36 0.39 0.43 0.41 -11.76%
P/EPS -51.37 35.90 32.59 33.67 40.22 33.29 28.52 -
EY -1.95 2.79 3.07 2.97 2.49 3.00 3.51 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.63 0.77 0.77 0.80 0.80 -9.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 22/05/14 26/02/14 -
Price 0.36 0.435 0.455 0.435 0.555 0.595 0.59 -
P/RPS 0.28 0.38 0.46 0.31 0.38 0.44 0.41 -22.50%
P/EPS -42.03 36.32 36.61 29.00 39.16 33.57 28.52 -
EY -2.38 2.75 2.73 3.45 2.55 2.98 3.51 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.70 0.66 0.75 0.81 0.80 -20.27%

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