[WAJA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -5.44%
YoY- 246.34%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 114,044 119,728 122,245 115,526 109,232 110,652 81,711 24.96%
PBT -4,874 -4,864 55 2,220 2,244 3,116 95 -
Tax -906 -1,032 -786 -1,186 -1,282 -1,540 -240 143.03%
NP -5,780 -5,896 -731 1,033 962 1,576 -145 1074.81%
-
NP to SH -5,470 -5,560 -228 1,414 1,496 2,100 -11 6248.46%
-
Tax Rate - - 1,429.09% 53.42% 57.13% 49.42% 252.63% -
Total Cost 119,824 125,624 122,976 114,493 108,270 109,076 81,856 29.01%
-
Net Worth 39,472 39,275 41,822 41,822 38,895 9,932 38,150 2.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 39,472 39,275 41,822 41,822 38,895 9,932 38,150 2.30%
NOSH 328,933 328,433 322,344 321,794 299,200 70,945 272,500 13.40%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -5.07% -4.92% -0.60% 0.89% 0.88% 1.42% -0.18% -
ROE -13.86% -14.16% -0.55% 3.38% 3.85% 21.14% -0.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.67 36.58 38.00 35.91 36.51 155.97 29.99 10.17%
EPS -1.66 -1.68 -0.23 0.25 0.50 2.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.14 -9.79%
Adjusted Per Share Value based on latest NOSH - 321,794
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.23 10.74 10.96 10.36 9.80 9.92 7.33 24.96%
EPS -0.49 -0.50 -0.02 0.13 0.13 0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0352 0.0375 0.0375 0.0349 0.0089 0.0342 2.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.145 0.17 0.21 0.185 0.29 0.275 0.125 -
P/RPS 0.42 0.46 0.55 0.52 0.79 0.18 0.42 0.00%
P/EPS -8.72 -10.01 -296.32 42.07 58.00 9.29 -3,096.59 -98.02%
EY -11.47 -9.99 -0.34 2.38 1.72 10.76 -0.03 5225.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.62 1.42 2.23 1.96 0.89 22.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 -
Price 0.14 0.155 0.185 0.195 0.225 0.31 0.17 -
P/RPS 0.40 0.42 0.49 0.54 0.62 0.20 0.57 -21.08%
P/EPS -8.42 -9.12 -261.04 44.35 45.00 10.47 -4,211.36 -98.43%
EY -11.88 -10.96 -0.38 2.26 2.22 9.55 -0.02 7049.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.29 1.42 1.50 1.73 2.21 1.21 -2.22%

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
Post a Comment