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

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 12.8%
YoY- 64.03%
Quarter Report
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 43,097 39,364 81,216 86,645 55,691 48,018 40,988 0.83%
PBT -1,328 -5,157 -3,395 1,665 -559 3,511 -928 6.14%
Tax -477 127 -501 -890 -166 -242 -454 0.82%
NP -1,805 -5,030 -3,896 775 -725 3,269 -1,382 4.54%
-
NP to SH -1,799 -5,002 -3,606 1,061 -725 3,269 -1,049 9.39%
-
Tax Rate - - - 53.45% - 6.89% - -
Total Cost 44,902 44,394 85,112 85,870 56,416 44,749 42,370 0.97%
-
Net Worth 35,694 26,344 39,499 41,822 24,166 21,090 14,223 16.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 35,694 26,344 39,499 41,822 24,166 21,090 14,223 16.55%
NOSH 510,625 329,304 329,197 321,794 172,619 210,903 177,796 19.20%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.19% -12.78% -4.80% 0.89% -1.30% 6.81% -3.37% -
ROE -5.04% -18.99% -9.13% 2.54% -3.00% 15.50% -7.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.45 11.95 24.67 26.93 32.26 22.77 23.05 -15.38%
EPS -0.44 -1.52 -1.10 0.19 -0.42 1.55 -0.59 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.12 0.13 0.14 0.10 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 510,625
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.86 3.53 7.28 7.77 4.99 4.31 3.68 0.79%
EPS -0.16 -0.45 -0.32 0.10 -0.07 0.29 -0.09 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0236 0.0354 0.0375 0.0217 0.0189 0.0128 16.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.14 0.085 0.145 0.185 0.115 0.24 0.18 -
P/RPS 1.66 0.71 0.59 0.69 0.36 1.05 0.78 13.40%
P/EPS -39.68 -5.60 -13.24 56.10 -27.38 15.48 -30.51 4.47%
EY -2.52 -17.87 -7.56 1.78 -3.65 6.46 -3.28 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.06 1.21 1.42 0.82 2.40 2.25 -1.94%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 26/11/19 28/11/18 29/11/17 25/11/16 20/11/15 28/11/14 -
Price 0.155 0.08 0.135 0.195 0.115 0.175 0.16 -
P/RPS 1.83 0.67 0.55 0.72 0.36 0.77 0.69 17.63%
P/EPS -43.93 -5.27 -12.32 59.13 -27.38 11.29 -27.12 8.36%
EY -2.28 -18.99 -8.11 1.69 -3.65 8.86 -3.69 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.00 1.13 1.50 0.82 1.75 2.00 1.67%

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