[WAJA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -26.47%
YoY- -30.19%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 35,600 32,029 26,953 27,663 26,020 19,775 17,933 57.75%
PBT -1,610 543 343 779 654 -8 -1,351 12.36%
Tax 104 -249 -256 -385 -74 -101 -17 -
NP -1,506 294 87 394 580 -109 -1,368 6.59%
-
NP to SH -1,289 313 223 525 714 -109 -1,368 -3.87%
-
Tax Rate - 45.86% 74.64% 49.42% 11.31% - - -
Total Cost 37,106 31,735 26,866 27,269 25,440 19,884 19,301 54.42%
-
Net Worth 41,822 41,822 41,414 9,932 9,897 38,150 33,639 15.57%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 41,822 41,822 41,414 9,932 9,897 38,150 33,639 15.57%
NOSH 322,344 321,794 318,571 70,945 70,693 272,500 224,262 27.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.23% 0.92% 0.32% 1.42% 2.23% -0.55% -7.63% -
ROE -3.08% 0.75% 0.54% 5.29% 7.21% -0.29% -4.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.07 9.96 8.46 38.99 36.81 7.26 8.00 24.10%
EPS -0.40 -0.05 0.07 0.74 1.01 -0.04 -0.61 -24.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.14 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 70,945
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.19 2.87 2.42 2.48 2.33 1.77 1.61 57.55%
EPS -0.12 0.03 0.02 0.05 0.06 -0.01 -0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0375 0.0371 0.0089 0.0089 0.0342 0.0302 15.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.21 0.185 0.29 0.275 0.125 0.115 0.09 -
P/RPS 1.90 1.86 3.43 0.71 0.34 1.58 1.13 41.26%
P/EPS -52.41 190.15 414.29 37.16 12.38 -287.50 -14.75 132.31%
EY -1.91 0.53 0.24 2.69 8.08 -0.35 -6.78 -56.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.42 2.23 1.96 0.89 0.82 0.60 93.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 25/11/16 30/08/16 -
Price 0.185 0.195 0.225 0.31 0.17 0.115 0.09 -
P/RPS 1.67 1.96 2.66 0.80 0.46 1.58 1.13 29.65%
P/EPS -46.17 200.43 321.43 41.89 16.83 -287.50 -14.75 113.53%
EY -2.17 0.50 0.31 2.39 5.94 -0.35 -6.78 -53.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.50 1.73 2.21 1.21 0.82 0.60 77.31%

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