[WAJA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 218.99%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 26,020 19,775 17,933 17,983 16,851 17,719 15,898 38.67%
PBT 654 -8 -1,351 800 -742 1,794 778 -10.88%
Tax -74 -101 -17 -48 110 -117 -91 -12.82%
NP 580 -109 -1,368 752 -632 1,677 687 -10.62%
-
NP to SH 714 -109 -1,368 752 -632 1,677 687 2.59%
-
Tax Rate 11.31% - - 6.00% - 6.52% 11.70% -
Total Cost 25,440 19,884 19,301 17,231 17,483 16,042 15,211 40.67%
-
Net Worth 9,897 38,150 33,639 19,337 21,793 21,500 18,763 -34.59%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 9,897 38,150 33,639 19,337 21,793 21,500 18,763 -34.59%
NOSH 70,693 272,500 224,262 214,857 217,931 215,000 208,484 -51.21%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.23% -0.55% -7.63% 4.18% -3.75% 9.46% 4.32% -
ROE 7.21% -0.29% -4.07% 3.89% -2.90% 7.80% 3.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.81 7.26 8.00 8.37 7.73 8.24 7.63 184.15%
EPS 1.01 -0.04 -0.61 0.35 -0.29 0.78 0.33 110.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.09 0.10 0.10 0.09 34.07%
Adjusted Per Share Value based on latest NOSH - 214,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.33 1.77 1.61 1.61 1.51 1.59 1.43 38.26%
EPS 0.06 -0.01 -0.12 0.07 -0.06 0.15 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0342 0.0302 0.0173 0.0195 0.0193 0.0168 -34.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.125 0.115 0.09 0.135 0.175 0.24 0.305 -
P/RPS 0.34 1.58 1.13 1.61 2.26 2.91 4.00 -80.52%
P/EPS 12.38 -287.50 -14.75 38.57 -60.34 30.77 92.56 -73.68%
EY 8.08 -0.35 -6.78 2.59 -1.66 3.25 1.08 280.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.60 1.50 1.75 2.40 3.39 -58.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 30/08/16 16/05/16 19/02/16 20/11/15 21/08/15 -
Price 0.17 0.115 0.09 0.12 0.155 0.175 0.215 -
P/RPS 0.46 1.58 1.13 1.43 2.00 2.12 2.82 -69.98%
P/EPS 16.83 -287.50 -14.75 34.29 -53.45 22.44 65.25 -59.31%
EY 5.94 -0.35 -6.78 2.92 -1.87 4.46 1.53 146.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.82 0.60 1.33 1.55 1.75 2.39 -36.34%

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