[FAJAR] QoQ TTM 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- 19.85%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 414,215 387,526 374,137 323,024 318,701 313,582 288,530 27.23%
PBT 15,982 5,157 4,894 4,148 4,884 4,794 5,992 92.21%
Tax -8,572 -5,252 -2,252 -2,083 -2,328 -1,864 -2,234 144.89%
NP 7,410 -95 2,642 2,065 2,556 2,930 3,758 57.17%
-
NP to SH -927 -2,592 3,903 4,076 3,401 3,027 3,761 -
-
Tax Rate 53.64% 101.84% 46.02% 50.22% 47.67% 38.88% 37.28% -
Total Cost 406,805 387,621 371,495 320,959 316,145 310,652 284,772 26.81%
-
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 63 30 - - - - - -
Div Payout % 0.00% 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 1.79% -0.02% 0.71% 0.64% 0.80% 0.93% 1.30% -
ROE -0.43% -1.35% 1.83% 1.92% 2.28% 1.92% 2.40% -
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 125.34 128.07 114.82 98.48 140.56 146.81 135.96 -5.27%
EPS -0.28 -0.86 1.20 1.24 1.50 1.42 1.77 -
DPS 0.02 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 55.62 52.04 50.24 43.38 42.80 42.11 38.75 27.21%
EPS -0.12 -0.35 0.52 0.55 0.46 0.41 0.51 -
DPS 0.01 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 0.35 0.34 0.37 0.41 0.36 0.39 0.43 -12.81%
P/EPS -155.08 -51.37 35.90 32.59 33.67 40.22 33.29 -
EY -0.64 -1.95 2.79 3.07 2.97 2.49 3.00 -
DY 0.04 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 0.41 0.28 0.38 0.46 0.31 0.38 0.44 -4.59%
P/EPS -183.60 -42.03 36.32 36.61 29.00 39.16 33.57 -
EY -0.54 -2.38 2.75 2.73 3.45 2.55 2.98 -
DY 0.04 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