Highlights

[FAJAR] QoQ Cumulative Quarter Result on 2015-06-30 [#4]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -176.94%    YoY -     -185.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/18 30/09/14 CAGR
Revenue 319,855 225,521 109,397 387,526 274,657 168,624 82,708 146.18%
  QoQ % 41.83% 106.15% -71.77% 41.09% 62.88% 103.88% -
  Horiz. % 386.73% 272.67% 132.27% 468.55% 332.08% 203.88% 100.00%
PBT 44,960 34,188 11,833 5,157 3,851 2,029 1,008 1,154.80%
  QoQ % 31.51% 188.92% 129.46% 33.91% 89.80% 101.29% -
  Horiz. % 4,460.32% 3,391.67% 1,173.91% 511.61% 382.04% 201.29% 100.00%
Tax -14,440 -9,797 -3,965 -5,252 -1,649 -1,356 -645 692.84%
  QoQ % -47.39% -147.09% 24.50% -218.50% -21.61% -110.23% -
  Horiz. % 2,238.76% 1,518.91% 614.73% 814.26% 255.66% 210.23% 100.00%
NP 30,520 24,391 7,868 -95 2,202 673 363 1,814.03%
  QoQ % 25.13% 210.00% 8,382.11% -104.31% 227.19% 85.40% -
  Horiz. % 8,407.71% 6,719.28% 2,167.49% -26.17% 606.61% 185.40% 100.00%
NP to SH 13,937 11,075 2,776 -2,592 3,369 2,587 1,111 439.06%
  QoQ % 25.84% 298.96% 207.10% -176.94% 30.23% 132.85% -
  Horiz. % 1,254.46% 996.85% 249.86% -233.30% 303.24% 232.85% 100.00%
Tax Rate 32.12 % 28.66 % 33.51 % 101.84 % 42.82 % 66.83 % 63.99 % -36.81%
  QoQ % 12.07% -14.47% -67.10% 137.83% -35.93% 4.44% -
  Horiz. % 50.20% 44.79% 52.37% 159.15% 66.92% 104.44% 100.00%
Total Cost 289,335 201,130 101,529 387,621 272,455 167,951 82,345 130.95%
  QoQ % 43.85% 98.10% -73.81% 42.27% 62.22% 103.96% -
  Horiz. % 351.37% 244.25% 123.30% 470.73% 330.87% 203.96% 100.00%
Net Worth 234,923 228,565 217,420 208,541 193,953 180,227 149,146 35.34%
  QoQ % 2.78% 5.13% 4.26% 7.52% 7.62% 20.84% -
  Horiz. % 157.51% 153.25% 145.78% 139.82% 130.04% 120.84% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 65 32 33 32 - - - -
  QoQ % 100.04% -0.56% 0.72% 0.00% 0.00% 0.00% -
  Horiz. % 200.37% 100.16% 100.72% 100.00% - - -
Div Payout % 0.47 % 0.30 % 1.19 % - % - % - % - % -
  QoQ % 56.67% -74.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.50% 25.21% 100.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 234,923 228,565 217,420 208,541 193,953 180,227 149,146 35.34%
  QoQ % 2.78% 5.13% 4.26% 7.52% 7.62% 20.84% -
  Horiz. % 157.51% 153.25% 145.78% 139.82% 130.04% 120.84% 100.00%
NOSH 328,702 328,635 330,476 328,101 295,526 278,172 226,734 28.06%
  QoQ % 0.02% -0.56% 0.72% 11.02% 6.24% 22.69% -
  Horiz. % 144.97% 144.94% 145.75% 144.71% 130.34% 122.69% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.54 % 10.82 % 7.19 % -0.02 % 0.80 % 0.40 % 0.44 % 676.10%
  QoQ % -11.83% 50.49% 36,050.00% -102.50% 100.00% -9.09% -
  Horiz. % 2,168.18% 2,459.09% 1,634.09% -4.55% 181.82% 90.91% 100.00%
ROE 5.93 % 4.85 % 1.28 % -1.24 % 1.74 % 1.44 % 0.74 % 299.94%
  QoQ % 22.27% 278.91% 203.23% -171.26% 20.83% 94.59% -
  Horiz. % 801.35% 655.41% 172.97% -167.57% 235.14% 194.59% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 97.31 68.62 33.10 118.11 92.94 60.62 36.48 92.22%
  QoQ % 41.81% 107.31% -71.98% 27.08% 53.32% 66.17% -
  Horiz. % 266.75% 188.10% 90.73% 323.77% 254.77% 166.17% 100.00%
EPS 4.24 3.37 0.84 -0.79 1.14 0.93 0.49 320.93%
  QoQ % 25.82% 301.19% 206.33% -169.30% 22.58% 89.80% -
  Horiz. % 865.31% 687.76% 171.43% -161.22% 232.65% 189.80% 100.00%
DPS 0.02 0.01 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7147 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 5.68%
  QoQ % 2.76% 5.72% 3.51% -3.15% 1.30% -1.51% -
  Horiz. % 108.65% 105.73% 100.02% 96.63% 99.77% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 85.55 60.32 29.26 103.65 73.46 45.10 22.12 146.19%
  QoQ % 41.83% 106.15% -71.77% 41.10% 62.88% 103.89% -
  Horiz. % 386.75% 272.69% 132.28% 468.58% 332.10% 203.89% 100.00%
EPS 3.73 2.96 0.74 -0.69 0.90 0.69 0.30 435.87%
  QoQ % 26.01% 300.00% 207.25% -176.67% 30.43% 130.00% -
  Horiz. % 1,243.33% 986.67% 246.67% -230.00% 300.00% 230.00% 100.00%
DPS 0.02 0.01 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% - - -
NAPS 0.6283 0.6113 0.5815 0.5578 0.5188 0.4820 0.3989 35.34%
  QoQ % 2.78% 5.12% 4.25% 7.52% 7.63% 20.83% -
  Horiz. % 157.51% 153.25% 145.78% 139.83% 130.06% 120.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.5850 0.5150 0.4350 0.4400 0.4300 0.4050 0.5050 -
P/RPS 0.60 0.75 1.31 0.37 0.46 0.67 1.38 -42.58%
  QoQ % -20.00% -42.75% 254.05% -19.57% -31.34% -51.45% -
  Horiz. % 43.48% 54.35% 94.93% 26.81% 33.33% 48.55% 100.00%
P/EPS 13.80 15.28 51.79 -55.70 37.72 43.55 103.06 -73.79%
  QoQ % -9.69% -70.50% 192.98% -247.67% -13.39% -57.74% -
  Horiz. % 13.39% 14.83% 50.25% -54.05% 36.60% 42.26% 100.00%
EY 7.25 6.54 1.93 -1.80 2.65 2.30 0.97 281.81%
  QoQ % 10.86% 238.86% 207.22% -167.92% 15.22% 137.11% -
  Horiz. % 747.42% 674.23% 198.97% -185.57% 273.20% 237.11% 100.00%
DY 0.03 0.02 0.02 0.02 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% - - -
P/NAPS 0.82 0.74 0.66 0.69 0.66 0.63 0.77 4.28%
  QoQ % 10.81% 12.12% -4.35% 4.55% 4.76% -18.18% -
  Horiz. % 106.49% 96.10% 85.71% 89.61% 85.71% 81.82% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 -
Price 0.5800 0.5400 0.5150 0.3600 0.4350 0.4550 0.4350 -
P/RPS 0.60 0.79 1.56 0.30 0.47 0.75 1.19 -36.63%
  QoQ % -24.05% -49.36% 420.00% -36.17% -37.33% -36.97% -
  Horiz. % 50.42% 66.39% 131.09% 25.21% 39.50% 63.03% 100.00%
P/EPS 13.68 16.02 61.31 -45.57 38.16 48.92 88.78 -71.23%
  QoQ % -14.61% -73.87% 234.54% -219.42% -22.00% -44.90% -
  Horiz. % 15.41% 18.04% 69.06% -51.33% 42.98% 55.10% 100.00%
EY 7.31 6.24 1.63 -2.19 2.62 2.04 1.13 246.79%
  QoQ % 17.15% 282.82% 174.43% -183.59% 28.43% 80.53% -
  Horiz. % 646.90% 552.21% 144.25% -193.81% 231.86% 180.53% 100.00%
DY 0.03 0.02 0.02 0.03 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 66.67% 66.67% 100.00% - - -
P/NAPS 0.81 0.78 0.78 0.57 0.66 0.70 0.66 14.61%
  QoQ % 3.85% 0.00% 36.84% -13.64% -5.71% 6.06% -
  Horiz. % 122.73% 118.18% 118.18% 86.36% 100.00% 106.06% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS