[FAJAR] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -18.21%
YoY- -74.61%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 36,266 53,114 70,404 98,577 198,896 94,334 106,033 -16.36%
PBT 7,746 -971 -253 15,896 57,395 10,772 1,822 27.25%
Tax -746 7,627 -2,577 -4,398 -12,612 -4,643 -293 16.83%
NP 7,000 6,656 -2,830 11,498 44,783 6,129 1,529 28.82%
-
NP to SH 6,931 3,366 -8,221 5,637 22,199 2,863 782 43.80%
-
Tax Rate 9.63% - - 27.67% 21.97% 43.10% 16.08% -
Total Cost 29,266 46,458 73,234 87,079 154,113 88,205 104,504 -19.09%
-
Net Worth 356,234 311,577 280,959 287,598 255,035 235,193 213,844 8.86%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,234 311,577 280,959 287,598 255,035 235,193 213,844 8.86%
NOSH 373,882 373,882 373,843 373,843 361,547 329,080 325,833 2.31%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 19.30% 12.53% -4.02% 11.66% 22.52% 6.50% 1.44% -
ROE 1.95% 1.08% -2.93% 1.96% 8.70% 1.22% 0.37% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.78 14.25 18.89 26.47 55.01 28.67 32.54 -18.14%
EPS 1.87 0.90 -2.21 1.51 6.14 0.87 0.24 40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.8358 0.7537 0.7724 0.7054 0.7147 0.6563 6.55%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.87 7.13 9.45 13.24 26.71 12.67 14.24 -16.36%
EPS 0.93 0.45 -1.10 0.76 2.98 0.38 0.11 42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4784 0.4184 0.3773 0.3862 0.3425 0.3158 0.2872 8.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.745 0.235 0.375 0.71 0.74 0.585 0.43 -
P/RPS 7.62 1.65 1.99 2.68 1.35 2.04 1.32 33.90%
P/EPS 39.86 26.03 -17.00 46.90 12.05 67.24 179.17 -22.14%
EY 2.51 3.84 -5.88 2.13 8.30 1.49 0.56 28.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.28 0.50 0.92 1.05 0.82 0.66 2.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 -
Price 0.76 0.285 0.425 0.405 0.905 0.58 0.435 -
P/RPS 7.77 2.00 2.25 1.53 1.65 2.02 1.34 33.99%
P/EPS 40.66 31.56 -19.27 26.75 14.74 66.67 181.25 -22.03%
EY 2.46 3.17 -5.19 3.74 6.78 1.50 0.55 28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.34 0.56 0.52 1.28 0.81 0.66 3.03%

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