[WAJA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -39.5%
YoY- 188.14%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 74,254 71,832 71,932 64,869 64,024 60,598 57,604 18.38%
PBT -745 -1,102 3,200 2,769 4,681 3,434 3,756 -
Tax -221 -130 -192 -132 -322 -250 -136 38.09%
NP -966 -1,232 3,008 2,637 4,358 3,184 3,620 -
-
NP to SH -966 -1,232 3,008 2,637 4,358 3,184 3,620 -
-
Tax Rate - - 6.00% 4.77% 6.88% 7.28% 3.62% -
Total Cost 75,221 73,064 68,924 62,232 59,665 57,414 53,984 24.67%
-
Net Worth 24,166 16,500 19,337 21,266 21,090 18,607 18,511 19.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 24,166 16,500 19,337 21,266 21,090 18,607 18,511 19.39%
NOSH 172,618 109,999 214,857 212,661 210,903 206,753 205,681 -10.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.30% -1.72% 4.18% 4.07% 6.81% 5.25% 6.28% -
ROE -4.00% -7.47% 15.56% 12.40% 20.67% 17.11% 19.56% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.02 65.30 33.48 30.50 30.36 29.31 28.01 33.01%
EPS -0.56 -1.12 1.40 1.24 2.07 1.54 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.09 0.10 0.10 0.09 0.09 34.14%
Adjusted Per Share Value based on latest NOSH - 217,931
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.66 6.44 6.45 5.82 5.74 5.43 5.17 18.33%
EPS -0.09 -0.11 0.27 0.24 0.39 0.29 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0148 0.0173 0.0191 0.0189 0.0167 0.0166 19.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.115 0.09 0.135 0.175 0.24 0.305 0.195 -
P/RPS 0.27 0.14 0.40 0.57 0.79 1.04 0.70 -46.92%
P/EPS -20.54 -8.04 9.64 14.11 11.61 19.81 11.08 -
EY -4.87 -12.44 10.37 7.09 8.61 5.05 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 1.50 1.75 2.40 3.39 2.17 -47.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 16/05/16 19/02/16 20/11/15 21/08/15 11/05/15 -
Price 0.115 0.09 0.12 0.155 0.175 0.215 0.24 -
P/RPS 0.27 0.14 0.36 0.51 0.58 0.73 0.86 -53.70%
P/EPS -20.54 -8.04 8.57 12.50 8.47 13.96 13.64 -
EY -4.87 -12.44 11.67 8.00 11.81 7.16 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 1.33 1.55 1.75 2.39 2.67 -54.38%

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