[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 98.48%
YoY- -100.42%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 86,645 54,616 27,663 81,711 55,691 35,916 17,983 184.99%
PBT 1,665 1,122 779 95 -559 -551 800 62.93%
Tax -890 -641 -385 -240 -166 -65 -48 599.29%
NP 775 481 394 -145 -725 -616 752 2.02%
-
NP to SH 1,061 748 525 -11 -725 -616 752 25.76%
-
Tax Rate 53.45% 57.13% 49.42% 252.63% - - 6.00% -
Total Cost 85,870 54,135 27,269 81,856 56,416 36,532 17,231 191.47%
-
Net Worth 41,822 38,895 9,932 38,150 24,166 16,500 19,337 67.16%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 41,822 38,895 9,932 38,150 24,166 16,500 19,337 67.16%
NOSH 321,794 299,200 70,945 272,500 172,619 109,999 214,857 30.87%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.89% 0.88% 1.42% -0.18% -1.30% -1.72% 4.18% -
ROE 2.54% 1.92% 5.29% -0.03% -3.00% -3.73% 3.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.93 18.25 38.99 29.99 32.26 32.65 8.37 117.78%
EPS 0.19 0.25 0.74 0.00 -0.42 -0.56 0.35 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.15 0.09 27.75%
Adjusted Per Share Value based on latest NOSH - 70,693
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.77 4.90 2.48 7.33 4.99 3.22 1.61 185.30%
EPS 0.10 0.07 0.05 0.00 -0.07 -0.06 0.07 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0349 0.0089 0.0342 0.0217 0.0148 0.0173 67.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.29 0.275 0.125 0.115 0.09 0.135 -
P/RPS 0.69 1.59 0.71 0.42 0.36 0.28 1.61 -43.12%
P/EPS 56.10 116.00 37.16 -3,096.59 -27.38 -16.07 38.57 28.34%
EY 1.78 0.86 2.69 -0.03 -3.65 -6.22 2.59 -22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.23 1.96 0.89 0.82 0.60 1.50 -3.58%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 21/08/17 25/05/17 28/02/17 25/11/16 30/08/16 16/05/16 -
Price 0.195 0.225 0.31 0.17 0.115 0.09 0.12 -
P/RPS 0.72 1.23 0.80 0.57 0.36 0.28 1.43 -36.68%
P/EPS 59.13 90.00 41.89 -4,211.36 -27.38 -16.07 34.29 43.75%
EY 1.69 1.11 2.39 -0.02 -3.65 -6.22 2.92 -30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.73 2.21 1.21 0.82 0.60 1.33 8.34%

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