[WAJA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -116.12%
YoY- -1972.73%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 108,288 114,044 119,728 122,245 115,526 109,232 110,652 -1.42%
PBT -4,526 -4,874 -4,864 55 2,220 2,244 3,116 -
Tax -668 -906 -1,032 -786 -1,186 -1,282 -1,540 -42.66%
NP -5,194 -5,780 -5,896 -731 1,033 962 1,576 -
-
NP to SH -4,808 -5,470 -5,560 -228 1,414 1,496 2,100 -
-
Tax Rate - - - 1,429.09% 53.42% 57.13% 49.42% -
Total Cost 113,482 119,824 125,624 122,976 114,493 108,270 109,076 2.67%
-
Net Worth 39,499 39,472 39,275 41,822 41,822 38,895 9,932 150.80%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,499 39,472 39,275 41,822 41,822 38,895 9,932 150.80%
NOSH 329,197 328,933 328,433 322,344 321,794 299,200 70,945 177.93%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -4.80% -5.07% -4.92% -0.60% 0.89% 0.88% 1.42% -
ROE -12.17% -13.86% -14.16% -0.55% 3.38% 3.85% 21.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.90 34.67 36.58 38.00 35.91 36.51 155.97 -64.53%
EPS -1.47 -1.66 -1.68 -0.23 0.25 0.50 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 322,344
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.71 10.23 10.74 10.96 10.36 9.80 9.92 -1.41%
EPS -0.43 -0.49 -0.50 -0.02 0.13 0.13 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0354 0.0352 0.0375 0.0375 0.0349 0.0089 150.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.145 0.17 0.21 0.185 0.29 0.275 -
P/RPS 0.44 0.42 0.46 0.55 0.52 0.79 0.18 81.36%
P/EPS -9.93 -8.72 -10.01 -296.32 42.07 58.00 9.29 -
EY -10.07 -11.47 -9.99 -0.34 2.38 1.72 10.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.21 1.42 1.62 1.42 2.23 1.96 -27.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 -
Price 0.135 0.14 0.155 0.185 0.195 0.225 0.31 -
P/RPS 0.41 0.40 0.42 0.49 0.54 0.62 0.20 61.30%
P/EPS -9.24 -8.42 -9.12 -261.04 44.35 45.00 10.47 -
EY -10.82 -11.88 -10.96 -0.38 2.26 2.22 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.29 1.42 1.50 1.73 2.21 -36.03%

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