[FAJAR] YoY TTM Result on 30-Jun-2020 [#4]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	224,056	190,164	153,113	234,607	333,299	395,630	453,320	-11.07%
YoY %	17.82%	24.20%	-34.74%	-29.61%	-15.75%	-12.73%	-	-
Horiz. %	49.43%	41.95%	33.78%	51.75%	73.52%	87.27%	100.00%	-
PBT	-10,720	15,290	36,953	38,258	42,106	60,648	107,233	-
YoY %	-170.11%	-58.62%	-3.41%	-9.14%	-30.57%	-43.44%	-	-
Horiz. %	-10.00%	14.26%	34.46%	35.68%	39.27%	56.56%	100.00%	-
Tax	-5,919	-4,888	-8,857	-2,096	-15,176	-17,684	-27,594	-22.62%
YoY %	-21.09%	44.81%	-322.57%	86.19%	14.18%	35.91%	-	-
Horiz. %	21.45%	17.71%	32.10%	7.60%	55.00%	64.09%	100.00%	-
NP	-16,639	10,402	28,096	36,162	26,930	42,964	79,639	-
YoY %	-259.96%	-62.98%	-22.31%	34.28%	-37.32%	-46.05%	-	-
Horiz. %	-20.89%	13.06%	35.28%	45.41%	33.82%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,448	8,984	23,965	32,442	14,416	19,475	38,791	-
YoY %	-260.82%	-62.51%	-26.13%	125.04%	-25.98%	-49.80%	-	-
Horiz. %	-37.25%	23.16%	61.78%	83.63%	37.16%	50.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	31.97%	23.97%	5.48%	36.04%	29.16%	25.73%	-
YoY %	-	33.38%	337.41%	-84.79%	23.59%	13.33%	-	-
Horiz. %	-	124.25%	93.16%	21.30%	140.07%	113.33%	100.00%	-
Total Cost	240,695	179,762	125,017	198,445	306,369	352,666	373,681	-7.06%
YoY %	33.90%	43.79%	-37.00%	-35.23%	-13.13%	-5.62%	-	-
Horiz. %	64.41%	48.11%	33.46%	53.11%	81.99%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,172	390,014	356,048	309,958	294,304	287,035	264,421	5.62%
YoY %	-5.86%	9.54%	14.87%	5.32%	2.53%	8.55%	-	-
Horiz. %	138.86%	147.50%	134.65%	117.22%	111.30%	108.55%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	14,832	3,708	6,542	5,591	5,591	36	36	172.65%
YoY %	300.00%	-43.32%	17.01%	0.00%	15,430.56%	0.00%	-	-
Horiz. %	41,200.00%	10,300.00%	18,172.22%	15,530.56%	15,530.56%	100.00%	100.00%	-
Div Payout %	0.00%	41.27%	27.30%	17.24%	38.79%	0.19%	0.09%	-
YoY %	0.00%	51.17%	58.35%	-55.56%	20,315.79%	111.11%	-	-
Horiz. %	0.00%	45,855.56%	30,333.33%	19,155.56%	43,100.00%	211.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	367,172	390,014	356,048	309,958	294,304	287,035	264,421	5.62%
YoY %	-5.86%	9.54%	14.87%	5.32%	2.53%	8.55%	-	-
Horiz. %	138.86%	147.50%	134.65%	117.22%	111.30%	108.55%	100.00%	-
NOSH	744,689	744,689	373,882	373,882	373,843	373,843	363,115	12.71%
YoY %	0.00%	99.18%	0.00%	0.01%	0.00%	2.95%	-	-
Horiz. %	205.08%	205.08%	102.97%	102.97%	102.95%	102.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-7.43%	5.47%	18.35%	15.41%	8.08%	10.86%	17.57%	-
YoY %	-235.83%	-70.19%	19.08%	90.72%	-25.60%	-38.19%	-	-
Horiz. %	-42.29%	31.13%	104.44%	87.71%	45.99%	61.81%	100.00%	-
ROE	-3.93%	2.30%	6.73%	10.47%	4.90%	6.78%	14.67%	-
YoY %	-270.87%	-65.82%	-35.72%	113.67%	-27.73%	-53.78%	-	-
Horiz. %	-26.79%	15.68%	45.88%	71.37%	33.40%	46.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	30.21	25.64	41.29	63.23	89.41	106.13	124.84	-21.05%
YoY %	17.82%	-37.90%	-34.70%	-29.28%	-15.75%	-14.99%	-	-
Horiz. %	24.20%	20.54%	33.07%	50.65%	71.62%	85.01%	100.00%	-
EPS	-1.95	1.21	6.46	8.74	3.87	5.22	10.68	-
YoY %	-261.16%	-81.27%	-26.09%	125.84%	-25.86%	-51.12%	-	-
Horiz. %	-18.26%	11.33%	60.49%	81.84%	36.24%	48.88%	100.00%	-
DPS	2.00	0.50	1.75	1.50	1.50	0.01	0.01	141.72%
YoY %	300.00%	-71.43%	16.67%	0.00%	14,900.00%	0.00%	-	-
Horiz. %	20,000.00%	5,000.00%	17,500.00%	15,000.00%	15,000.00%	100.00%	100.00%	-
NAPS	0.4951	0.5259	0.9602	0.8354	0.7895	0.77	0.7282	-6.22%
YoY %	-5.86%	-45.23%	14.94%	5.81%	2.53%	5.74%	-	-
Horiz. %	67.99%	72.22%	131.86%	114.72%	108.42%	105.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 373,882
RPS	30.09	25.54	20.56	31.50	44.76	53.13	60.87	-11.07%
YoY %	17.82%	24.22%	-34.73%	-29.62%	-15.75%	-12.72%	-	-
Horiz. %	49.43%	41.96%	33.78%	51.75%	73.53%	87.28%	100.00%	-
EPS	-1.94	1.21	3.22	4.36	1.94	2.62	5.21	-
YoY %	-260.33%	-62.42%	-26.15%	124.74%	-25.95%	-49.71%	-	-
Horiz. %	-37.24%	23.22%	61.80%	83.69%	37.24%	50.29%	100.00%	-
DPS	1.99	0.50	0.88	0.75	0.75	0.00	0.00	-
YoY %	298.00%	-43.18%	17.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	265.33%	66.67%	117.33%	100.00%	100.00%	-	-	-
NAPS	0.4931	0.5237	0.4781	0.4162	0.3952	0.3854	0.3551	5.62%
YoY %	-5.84%	9.54%	14.87%	5.31%	2.54%	8.53%	-	-
Horiz. %	138.86%	147.48%	134.64%	117.21%	111.29%	108.53%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.285	0.275	0.73	0.305	0.415	0.385	0.98	-
P/RPS	0.94	1.07	1.77	0.48	0.46	0.36	0.78	3.15%
YoY %	-12.15%	-39.55%	268.75%	4.35%	27.78%	-53.85%	-	-
Horiz. %	120.51%	137.18%	226.92%	61.54%	58.97%	46.15%	100.00%	-
P/EPS	-14.63	22.70	11.30	3.49	10.73	7.37	9.17	-
YoY %	-164.45%	100.88%	223.78%	-67.47%	45.59%	-19.63%	-	-
Horiz. %	-159.54%	247.55%	123.23%	38.06%	117.01%	80.37%	100.00%	-
EY	-6.84	4.41	8.85	28.67	9.32	13.57	10.90	-
YoY %	-255.10%	-50.17%	-69.13%	207.62%	-31.32%	24.50%	-	-
Horiz. %	-62.75%	40.46%	81.19%	263.03%	85.50%	124.50%	100.00%	-
DY	7.02	1.82	2.40	4.92	3.61	0.03	0.01	197.97%
YoY %	285.71%	-24.17%	-51.22%	36.29%	11,933.33%	200.00%	-	-
Horiz. %	70,200.00%	18,200.00%	24,000.00%	49,200.00%	36,100.00%	300.00%	100.00%	-
P/NAPS	0.58	0.52	0.76	0.37	0.53	0.50	1.35	-13.12%
YoY %	11.54%	-31.58%	105.41%	-30.19%	6.00%	-62.96%	-	-
Horiz. %	42.96%	38.52%	56.30%	27.41%	39.26%	37.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	24/08/22	28/09/21	27/08/20	29/08/19	28/08/18	24/08/17	-
Price	0.31	0.27	0.39	0.45	0.36	0.485	0.925	-
P/RPS	1.03	1.05	0.94	0.71	0.40	0.46	0.74	5.66%
YoY %	-1.90%	11.70%	32.39%	77.50%	-13.04%	-37.84%	-	-
Horiz. %	139.19%	141.89%	127.03%	95.95%	54.05%	62.16%	100.00%	-
P/EPS	-15.91	22.29	6.03	5.15	9.31	9.28	8.66	-
YoY %	-171.38%	269.65%	17.09%	-44.68%	0.32%	7.16%	-	-
Horiz. %	-183.72%	257.39%	69.63%	59.47%	107.51%	107.16%	100.00%	-
EY	-6.28	4.49	16.57	19.43	10.74	10.77	11.55	-
YoY %	-239.87%	-72.90%	-14.72%	80.91%	-0.28%	-6.75%	-	-
Horiz. %	-54.37%	38.87%	143.46%	168.23%	92.99%	93.25%	100.00%	-
DY	6.45	1.85	4.49	3.33	4.17	0.02	0.01	193.79%
YoY %	248.65%	-58.80%	34.83%	-20.14%	20,750.00%	100.00%	-	-
Horiz. %	64,500.00%	18,500.00%	44,900.00%	33,300.00%	41,700.00%	200.00%	100.00%	-
P/NAPS	0.63	0.51	0.41	0.54	0.46	0.63	1.27	-11.02%
YoY %	23.53%	24.39%	-24.07%	17.39%	-26.98%	-50.39%	-	-
Horiz. %	49.61%	40.16%	32.28%	42.52%	36.22%	49.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos