[FAJAR] YoY Annualized Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,630 453,320 423,914 387,526 313,581 213,201 140,675 18.80% YoY % -12.73% 6.94% 9.39% 23.58% 47.08% 51.56% - Horiz. % 281.24% 322.25% 301.34% 275.48% 222.91% 151.56% 100.00%
PBT 58,635 107,233 49,010 5,157 4,793 5,693 -28,264 - YoY % -45.32% 118.80% 850.36% 7.59% -15.81% 120.14% - Horiz. % -207.45% -379.40% -173.40% -18.25% -16.96% -20.14% 100.00%
Tax -17,683 -27,594 -17,449 -5,252 -1,864 -1,517 6,984 - YoY % 35.92% -58.14% -232.24% -181.76% -22.87% -121.72% - Horiz. % -253.19% -395.10% -249.84% -75.20% -26.69% -21.72% 100.00%
NP 40,952 79,639 31,561 -95 2,929 4,176 -21,280 - YoY % -48.58% 152.33% 33,322.11% -103.24% -29.86% 119.62% - Horiz. % -192.44% -374.24% -148.31% 0.45% -13.76% -19.62% 100.00%
NP to SH 17,463 38,791 10,742 -2,592 3,026 4,176 -21,280 - YoY % -54.98% 261.12% 514.43% -185.66% -27.54% 119.62% - Horiz. % -82.06% -182.29% -50.48% 12.18% -14.22% -19.62% 100.00%
Tax Rate 30.16 % 25.73 % 35.60 % 101.84 % 38.89 % 26.65 % - % - YoY % 17.22% -27.72% -65.04% 161.87% 45.93% 0.00% - Horiz. % 113.17% 96.55% 133.58% 382.14% 145.93% 100.00% -
Total Cost 354,678 373,681 392,353 387,621 310,652 209,025 161,955 13.95% YoY % -5.09% -4.76% 1.22% 24.78% 48.62% 29.06% - Horiz. % 219.00% 230.73% 242.26% 239.34% 191.81% 129.06% 100.00%
Net Worth 287,035 263,749 213,062 208,541 152,709 142,115 126,401 14.64% YoY % 8.83% 23.79% 2.17% 36.56% 7.45% 12.43% - Horiz. % 227.08% 208.66% 168.56% 164.98% 120.81% 112.43% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,591 36 33 32 - - - - YoY % 15,338.29% 8.15% 2.07% 0.00% 0.00% 0.00% - Horiz. % 17,042.35% 110.39% 102.07% 100.00% - - -
Div Payout % 32.02 % 0.09 % 0.31 % - % - % - % - % - YoY % 35,477.78% -70.97% 0.00% 0.00% 0.00% 0.00% - Horiz. % 10,329.03% 29.03% 100.00% - - - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 287,035 263,749 213,062 208,541 152,709 142,115 126,401 14.64% YoY % 8.83% 23.79% 2.17% 36.56% 7.45% 12.43% - Horiz. % 227.08% 208.66% 168.56% 164.98% 120.81% 112.43% 100.00%
NOSH 372,773 362,194 334,899 328,101 207,260 188,108 175,144 13.41% YoY % 2.92% 8.15% 2.07% 58.30% 10.18% 7.40% - Horiz. % 212.84% 206.80% 191.21% 187.33% 118.34% 107.40% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.35 % 17.57 % 7.45 % -0.02 % 0.93 % 1.96 % -15.13 % - YoY % -41.09% 135.84% 37,350.00% -102.15% -52.55% 112.95% - Horiz. % -68.41% -116.13% -49.24% 0.13% -6.15% -12.95% 100.00%
ROE 6.08 % 14.71 % 5.04 % -1.24 % 1.98 % 2.94 % -16.84 % - YoY % -58.67% 191.87% 506.45% -162.63% -32.65% 117.46% - Horiz. % -36.10% -87.35% -29.93% 7.36% -11.76% -17.46% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 106.13 125.16 126.58 118.11 151.30 113.34 80.32 4.75% YoY % -15.20% -1.12% 7.17% -21.94% 33.49% 41.11% - Horiz. % 132.13% 155.83% 157.59% 147.05% 188.37% 141.11% 100.00%
EPS 4.72 10.71 3.21 -0.79 1.46 2.22 -12.15 - YoY % -55.93% 233.64% 506.33% -154.11% -34.23% 118.27% - Horiz. % -38.85% -88.15% -26.42% 6.50% -12.02% -18.27% 100.00%
DPS 1.50 0.01 0.01 0.01 0.00 0.00 0.00 - YoY % 14,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 15,000.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7700 0.7282 0.6362 0.6356 0.7368 0.7555 0.7217 1.09% YoY % 5.74% 14.46% 0.09% -13.74% -2.48% 4.68% - Horiz. % 106.69% 100.90% 88.15% 88.07% 102.09% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.82 121.25 113.38 103.65 83.87 57.02 37.63 18.80% YoY % -12.73% 6.94% 9.39% 23.58% 47.09% 51.53% - Horiz. % 281.21% 322.22% 301.30% 275.45% 222.88% 151.53% 100.00%
EPS 4.67 10.38 2.87 -0.69 0.81 1.12 -5.69 - YoY % -55.01% 261.67% 515.94% -185.19% -27.68% 119.68% - Horiz. % -82.07% -182.43% -50.44% 12.13% -14.24% -19.68% 100.00%
DPS 1.50 0.01 0.01 0.01 0.00 0.00 0.00 - YoY % 14,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 15,000.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7677 0.7054 0.5699 0.5578 0.4084 0.3801 0.3381 14.64% YoY % 8.83% 23.78% 2.17% 36.58% 7.45% 12.42% - Horiz. % 227.06% 208.64% 168.56% 164.98% 120.79% 112.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3850 0.9800 0.5500 0.4400 0.5700 0.6300 0.8600 -
P/RPS 0.36 0.78 0.43 0.37 0.38 0.56 1.07 -16.60% YoY % -53.85% 81.40% 16.22% -2.63% -32.14% -47.66% - Horiz. % 33.64% 72.90% 40.19% 34.58% 35.51% 52.34% 100.00%
P/EPS 8.22 9.15 17.15 -55.70 39.04 28.38 -7.08 - YoY % -10.16% -46.65% 130.79% -242.67% 37.56% 500.85% - Horiz. % -116.10% -129.24% -242.23% 786.72% -551.41% -400.85% 100.00%
EY 12.17 10.93 5.83 -1.80 2.56 3.52 -14.13 - YoY % 11.34% 87.48% 423.89% -170.31% -27.27% 124.91% - Horiz. % -86.13% -77.35% -41.26% 12.74% -18.12% -24.91% 100.00%
DY 3.90 0.01 0.02 0.02 0.00 0.00 0.00 - YoY % 38,900.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 19,500.00% 50.00% 100.00% 100.00% - - -
P/NAPS 0.50 1.35 0.86 0.69 0.77 0.83 1.19 -13.45% YoY % -62.96% 56.98% 24.64% -10.39% -7.23% -30.25% - Horiz. % 42.02% 113.45% 72.27% 57.98% 64.71% 69.75% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.4850 0.9250 0.5350 0.3600 0.5550 0.6000 0.7300 -
P/RPS 0.46 0.74 0.42 0.30 0.37 0.53 0.91 -10.74% YoY % -37.84% 76.19% 40.00% -18.92% -30.19% -41.76% - Horiz. % 50.55% 81.32% 46.15% 32.97% 40.66% 58.24% 100.00%
P/EPS 10.35 8.64 16.68 -45.57 38.01 27.03 -6.01 - YoY % 19.79% -48.20% 136.60% -219.89% 40.62% 549.75% - Horiz. % -172.21% -143.76% -277.54% 758.24% -632.45% -449.75% 100.00%
EY 9.66 11.58 6.00 -2.19 2.63 3.70 -16.64 - YoY % -16.58% 93.00% 373.97% -183.27% -28.92% 122.24% - Horiz. % -58.05% -69.59% -36.06% 13.16% -15.81% -22.24% 100.00%
DY 3.09 0.01 0.02 0.03 0.00 0.00 0.00 - YoY % 30,800.00% -50.00% -33.33% 0.00% 0.00% 0.00% - Horiz. % 10,300.00% 33.33% 66.67% 100.00% - - -
P/NAPS 0.63 1.27 0.84 0.57 0.75 0.79 1.01 -7.56% YoY % -50.39% 51.19% 47.37% -24.00% -5.06% -21.78% - Horiz. % 62.38% 125.74% 83.17% 56.44% 74.26% 78.22% 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 
