[FAJAR] QoQ Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 94,334 116,124 109,397 112,869 106,033 85,916 82,708 9.16% QoQ % -18.76% 6.15% -3.08% 6.45% 23.41% 3.88% - Horiz. % 114.06% 140.40% 132.27% 136.47% 128.20% 103.88% 100.00%
PBT 10,772 22,355 11,833 1,306 1,822 1,021 1,008 384.47% QoQ % -51.81% 88.92% 806.05% -28.32% 78.45% 1.29% - Horiz. % 1,068.65% 2,217.76% 1,173.91% 129.56% 180.75% 101.29% 100.00%
Tax -4,643 -5,832 -3,965 -3,603 -293 -711 -645 272.37% QoQ % 20.39% -47.09% -10.05% -1,129.69% 58.79% -10.23% - Horiz. % 719.84% 904.19% 614.73% 558.60% 45.43% 110.23% 100.00%
NP 6,129 16,523 7,868 -2,297 1,529 310 363 557.02% QoQ % -62.91% 110.00% 442.53% -250.23% 393.23% -14.60% - Horiz. % 1,688.43% 4,551.79% 2,167.49% -632.78% 421.21% 85.40% 100.00%
NP to SH 2,863 8,299 2,776 -5,961 782 1,476 1,111 87.85% QoQ % -65.50% 198.96% 146.57% -862.28% -47.02% 32.85% - Horiz. % 257.70% 746.98% 249.86% -536.54% 70.39% 132.85% 100.00%
Tax Rate 43.10 % 26.09 % 33.51 % 275.88 % 16.08 % 69.64 % 63.99 % -23.14% QoQ % 65.20% -22.14% -87.85% 1,615.67% -76.91% 8.83% - Horiz. % 67.35% 40.77% 52.37% 431.13% 25.13% 108.83% 100.00%
Total Cost 88,205 99,601 101,529 115,166 104,504 85,606 82,345 4.69% QoQ % -11.44% -1.90% -11.84% 10.20% 22.08% 3.96% - Horiz. % 107.12% 120.96% 123.30% 139.86% 126.91% 103.96% 100.00%
Net Worth 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44% QoQ % 2.68% 5.35% 13.05% -10.06% 0.63% 42.49% - Horiz. % 157.69% 153.57% 145.78% 128.95% 143.38% 142.49% 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 - 32 33 30 - - - - QoQ % 0.00% -0.35% 9.22% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.84% 109.22% 100.00% - - -
Div Payout % - % 0.40 % 1.19 % - % - % - % - % - QoQ % 0.00% -66.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 33.61% 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 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44% QoQ % 2.68% 5.35% 13.05% -10.06% 0.63% 42.49% - Horiz. % 157.69% 153.57% 145.78% 128.95% 143.38% 142.49% 100.00%
NOSH 329,080 329,325 330,476 302,588 325,833 328,000 226,734 28.16% QoQ % -0.07% -0.35% 9.22% -7.13% -0.66% 44.66% - Horiz. % 145.14% 145.25% 145.75% 133.46% 143.71% 144.66% 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 6.50 % 14.23 % 7.19 % -2.04 % 1.44 % 0.36 % 0.44 % 501.08% QoQ % -54.32% 97.91% 452.45% -241.67% 300.00% -18.18% - Horiz. % 1,477.27% 3,234.09% 1,634.09% -463.64% 327.27% 81.82% 100.00%
ROE 1.22 % 3.62 % 1.28 % -3.10 % 0.37 % 0.69 % 0.74 % 39.51% QoQ % -66.30% 182.81% 141.29% -937.84% -46.38% -6.76% - Horiz. % 164.86% 489.19% 172.97% -418.92% 50.00% 93.24% 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 28.67 35.26 33.10 37.30 32.54 26.19 36.48 -14.82% QoQ % -18.69% 6.53% -11.26% 14.63% 24.25% -28.21% - Horiz. % 78.59% 96.66% 90.73% 102.25% 89.20% 71.79% 100.00%
EPS 0.87 2.52 0.84 -1.97 0.24 0.45 0.49 46.58% QoQ % -65.48% 200.00% 142.64% -920.83% -46.67% -8.16% - Horiz. % 177.55% 514.29% 171.43% -402.04% 48.98% 91.84% 100.00%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 25.23 31.06 29.26 30.19 28.36 22.98 22.12 9.16% QoQ % -18.77% 6.15% -3.08% 6.45% 23.41% 3.89% - Horiz. % 114.06% 140.42% 132.28% 136.48% 128.21% 103.89% 100.00%
EPS 0.77 2.22 0.74 -1.59 0.21 0.39 0.30 87.35% QoQ % -65.32% 200.00% 146.54% -857.14% -46.15% 30.00% - Horiz. % 256.67% 740.00% 246.67% -530.00% 70.00% 130.00% 100.00%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.6291 0.6126 0.5815 0.5144 0.5720 0.5684 0.3989 35.45% QoQ % 2.69% 5.35% 13.04% -10.07% 0.63% 42.49% - Horiz. % 157.71% 153.57% 145.78% 128.95% 143.39% 142.49% 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 2.04 1.46 1.31 1.18 1.32 1.55 1.38 29.74% QoQ % 39.73% 11.45% 11.02% -10.61% -14.84% 12.32% - Horiz. % 147.83% 105.80% 94.93% 85.51% 95.65% 112.32% 100.00%
P/EPS 67.24 20.44 51.79 -22.34 179.17 90.00 103.06 -24.76% QoQ % 228.96% -60.53% 331.83% -112.47% 99.08% -12.67% - Horiz. % 65.24% 19.83% 50.25% -21.68% 173.85% 87.33% 100.00%
EY 1.49 4.89 1.93 -4.48 0.56 1.11 0.97 33.10% QoQ % -69.53% 153.37% 143.08% -900.00% -49.55% 14.43% - Horiz. % 153.61% 504.12% 198.97% -461.86% 57.73% 114.43% 100.00%
DY 0.00 0.02 0.02 0.02 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 2.02 1.53 1.56 0.97 1.34 1.74 1.19 42.25% QoQ % 32.03% -1.92% 60.82% -27.61% -22.99% 46.22% - Horiz. % 169.75% 128.57% 131.09% 81.51% 112.61% 146.22% 100.00%
P/EPS 66.67 21.43 61.31 -18.27 181.25 101.11 88.78 -17.37% QoQ % 211.11% -65.05% 435.58% -110.08% 79.26% 13.89% - Horiz. % 75.10% 24.14% 69.06% -20.58% 204.16% 113.89% 100.00%
EY 1.50 4.67 1.63 -5.47 0.55 0.99 1.13 20.76% QoQ % -67.88% 186.50% 129.80% -1,094.55% -44.44% -12.39% - Horiz. % 132.74% 413.27% 144.25% -484.07% 48.67% 87.61% 100.00%
DY 0.00 0.02 0.02 0.03 0.00 0.00 0.00 - QoQ % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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.
Comment
QUARTERLY REPORT 300615.pdf 
