[WAJA] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 41.86%
YoY- 64.03%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 39,305 42,220 57,462 52,485 108,288 115,526 74,254 -8.12%
PBT 4,978 -3,015 -1,770 -6,876 -4,526 2,220 -745 -
Tax -1,234 -12,099 -636 169 -668 -1,186 -221 25.75%
NP 3,744 -15,114 -2,406 -6,706 -5,194 1,033 -966 -
-
NP to SH 1,738 -15,347 -2,398 -6,669 -4,808 1,414 -966 -
-
Tax Rate 24.79% - - - - 53.42% - -
Total Cost 35,561 57,334 59,869 59,191 113,482 114,493 75,221 -9.50%
-
Net Worth 44,605 29,554 35,694 26,344 39,499 41,822 24,166 8.51%
Dividend
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 44,605 29,554 35,694 26,344 39,499 41,822 24,166 8.51%
NOSH 1,115,134 985,134 510,625 329,304 329,197 321,794 172,618 28.22%
Ratio Analysis
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.53% -35.80% -4.19% -12.78% -4.80% 0.89% -1.30% -
ROE 3.90% -51.93% -6.72% -25.32% -12.17% 3.38% -4.00% -
Per Share
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.52 4.29 11.27 15.94 32.90 35.91 43.02 -28.36%
EPS 0.16 -1.59 -0.59 -2.03 -1.47 0.25 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.07 0.08 0.12 0.13 0.14 -15.37%
Adjusted Per Share Value based on latest NOSH - 510,625
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.52 3.79 5.15 4.71 9.71 10.36 6.66 -8.14%
EPS 0.16 -1.38 -0.22 -0.60 -0.43 0.13 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0265 0.032 0.0236 0.0354 0.0375 0.0217 8.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.045 0.09 0.14 0.085 0.145 0.185 0.115 -
P/RPS 1.28 2.10 1.24 0.53 0.44 0.52 0.27 23.04%
P/EPS 28.86 -5.78 -29.76 -4.20 -9.93 42.07 -20.54 -
EY 3.46 -17.31 -3.36 -23.83 -10.07 2.38 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 3.00 2.00 1.06 1.21 1.42 0.82 4.36%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 23/05/23 27/11/20 26/11/19 28/11/18 29/11/17 25/11/16 -
Price 0.05 0.08 0.155 0.08 0.135 0.195 0.115 -
P/RPS 1.42 1.87 1.38 0.50 0.41 0.54 0.27 24.75%
P/EPS 32.07 -5.14 -32.95 -3.95 -9.24 44.35 -20.54 -
EY 3.12 -19.47 -3.03 -25.32 -10.82 2.26 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.67 2.21 1.00 1.13 1.50 0.82 5.77%

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