[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -164.2%
YoY- -4078.51%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,364 25,810 13,661 99,608 81,216 57,022 29,932 20.01%
PBT -5,157 -3,678 -845 -9,957 -3,395 -2,437 -1,216 161.77%
Tax 127 -3 -1 -311 -501 -453 -258 -
NP -5,030 -3,681 -846 -10,268 -3,896 -2,890 -1,474 126.49%
-
NP to SH -5,002 -3,650 -823 -9,527 -3,606 -2,735 -1,390 134.64%
-
Tax Rate - - - - - - - -
Total Cost 44,394 29,491 14,507 109,876 85,112 59,912 31,406 25.92%
-
Net Worth 26,344 26,344 29,637 29,637 39,499 39,472 39,275 -23.35%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 26,344 26,344 29,637 29,637 39,499 39,472 39,275 -23.35%
NOSH 329,304 329,304 329,304 329,304 329,197 328,933 328,433 0.17%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -12.78% -14.26% -6.19% -10.31% -4.80% -5.07% -4.92% -
ROE -18.99% -13.85% -2.78% -32.15% -9.13% -6.93% -3.54% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.95 7.84 4.15 30.25 24.67 17.34 9.15 19.46%
EPS -1.52 -1.11 -0.25 -2.90 -1.10 -0.83 -0.42 135.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.12 0.12 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 329,304
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.53 2.31 1.23 8.93 7.28 5.11 2.68 20.13%
EPS -0.45 -0.33 -0.07 -0.85 -0.32 -0.25 -0.12 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0236 0.0266 0.0266 0.0354 0.0354 0.0352 -23.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.085 0.085 0.105 0.13 0.145 0.145 0.17 -
P/RPS 0.71 1.08 2.53 0.43 0.59 0.84 1.86 -47.34%
P/EPS -5.60 -7.67 -42.01 -4.49 -13.24 -17.44 -40.03 -73.01%
EY -17.87 -13.04 -2.38 -22.25 -7.56 -5.73 -2.50 270.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.17 1.44 1.21 1.21 1.42 -17.69%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 27/08/18 24/05/18 -
Price 0.08 0.095 0.075 0.115 0.135 0.14 0.155 -
P/RPS 0.67 1.21 1.81 0.38 0.55 0.81 1.69 -46.00%
P/EPS -5.27 -8.57 -30.01 -3.98 -12.32 -16.84 -36.50 -72.44%
EY -18.99 -11.67 -3.33 -25.16 -8.11 -5.94 -2.74 263.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 0.83 1.28 1.13 1.17 1.29 -15.60%

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