Highlights

[FAJAR] QoQ 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 -     -862.28%    YoY -     -1,216.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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