[WAJA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 42.48%
YoY- 221.43%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 29,932 122,245 86,645 54,616 27,663 81,711 55,691 -33.92%
PBT -1,216 55 1,665 1,122 779 95 -559 67.96%
Tax -258 -786 -890 -641 -385 -240 -166 34.21%
NP -1,474 -731 775 481 394 -145 -725 60.55%
-
NP to SH -1,390 -228 1,061 748 525 -11 -725 54.39%
-
Tax Rate - 1,429.09% 53.45% 57.13% 49.42% 252.63% - -
Total Cost 31,406 122,976 85,870 54,135 27,269 81,856 56,416 -32.35%
-
Net Worth 39,275 41,822 41,822 38,895 9,932 38,150 24,166 38.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 39,275 41,822 41,822 38,895 9,932 38,150 24,166 38.27%
NOSH 328,433 322,344 321,794 299,200 70,945 272,500 172,619 53.60%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.92% -0.60% 0.89% 0.88% 1.42% -0.18% -1.30% -
ROE -3.54% -0.55% 2.54% 1.92% 5.29% -0.03% -3.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.15 38.00 26.93 18.25 38.99 29.99 32.26 -56.86%
EPS -0.42 -0.23 0.19 0.25 0.74 0.00 -0.42 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.14 -9.77%
Adjusted Per Share Value based on latest NOSH - 318,571
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.68 10.96 7.77 4.90 2.48 7.33 4.99 -33.95%
EPS -0.12 -0.02 0.10 0.07 0.05 0.00 -0.07 43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0375 0.0375 0.0349 0.0089 0.0342 0.0217 38.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.17 0.21 0.185 0.29 0.275 0.125 0.115 -
P/RPS 1.86 0.55 0.69 1.59 0.71 0.42 0.36 199.16%
P/EPS -40.03 -296.32 56.10 116.00 37.16 -3,096.59 -27.38 28.84%
EY -2.50 -0.34 1.78 0.86 2.69 -0.03 -3.65 -22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.62 1.42 2.23 1.96 0.89 0.82 44.25%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 25/11/16 -
Price 0.155 0.185 0.195 0.225 0.31 0.17 0.115 -
P/RPS 1.69 0.49 0.72 1.23 0.80 0.57 0.36 180.62%
P/EPS -36.50 -261.04 59.13 90.00 41.89 -4,211.36 -27.38 21.14%
EY -2.74 -0.38 1.69 1.11 2.39 -0.02 -3.65 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.42 1.50 1.73 2.21 1.21 0.82 35.30%

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