[WAJA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.62%
YoY- -465.64%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 81,736 51,054 51,620 114,044 109,232 71,832 60,598 5.10%
PBT -1,882 -3,684 -7,356 -4,874 2,244 -1,102 3,434 -
Tax -1,114 -446 -6 -906 -1,282 -130 -250 28.25%
NP -2,996 -4,130 -7,362 -5,780 962 -1,232 3,184 -
-
NP to SH -3,428 -4,126 -7,300 -5,470 1,496 -1,232 3,184 -
-
Tax Rate - - - - 57.13% - 7.28% -
Total Cost 84,732 55,184 58,982 119,824 108,270 73,064 57,414 6.69%
-
Net Worth 59,095 26,641 26,344 39,472 38,895 16,500 18,607 21.21%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 59,095 26,641 26,344 39,472 38,895 16,500 18,607 21.21%
NOSH 871,050 439,469 329,304 328,933 299,200 109,999 206,753 27.05%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -3.67% -8.09% -14.26% -5.07% 0.88% -1.72% 5.25% -
ROE -5.80% -15.49% -27.71% -13.86% 3.85% -7.47% 17.11% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.68 13.41 15.68 34.67 36.51 65.30 29.31 -16.84%
EPS -0.44 -1.16 -2.22 -1.66 0.50 -1.12 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.12 0.13 0.15 0.09 -4.09%
Adjusted Per Share Value based on latest NOSH - 328,933
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.33 4.58 4.63 10.23 9.80 6.44 5.43 5.12%
EPS -0.31 -0.37 -0.65 -0.49 0.13 -0.11 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0239 0.0236 0.0354 0.0349 0.0148 0.0167 21.20%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.165 0.24 0.085 0.145 0.29 0.09 0.305 -
P/RPS 1.70 1.79 0.54 0.42 0.79 0.14 1.04 8.52%
P/EPS -40.64 -22.14 -3.83 -8.72 58.00 -8.04 19.81 -
EY -2.46 -4.52 -26.08 -11.47 1.72 -12.44 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.43 1.06 1.21 2.23 0.60 3.39 -5.85%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 27/08/20 29/08/19 27/08/18 21/08/17 30/08/16 21/08/15 -
Price 0.20 0.13 0.095 0.14 0.225 0.09 0.215 -
P/RPS 2.07 0.97 0.61 0.40 0.62 0.14 0.73 18.95%
P/EPS -49.25 -11.99 -4.29 -8.42 45.00 -8.04 13.96 -
EY -2.03 -8.34 -23.33 -11.88 2.22 -12.44 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.86 1.19 1.17 1.73 0.60 2.39 3.03%

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