[WAJA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 35.32%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 124,651 100,411 70,494 55,198 52,870 54,254 54,511 14.77%
PBT -3,504 1,768 548 -1,422 -744 -1,318 -3,594 -0.42%
Tax -598 -816 -64 90 -773 -745 21 -
NP -4,102 952 484 -1,332 -1,517 -2,063 -3,573 2.32%
-
NP to SH -3,711 1,353 484 -1,234 -1,281 -2,063 -3,573 0.63%
-
Tax Rate - 46.15% 11.68% - - - - -
Total Cost 128,753 99,459 70,010 56,530 54,387 56,317 58,084 14.18%
-
Net Worth 39,472 41,414 33,639 18,763 10,399 13,941 15,391 16.98%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,472 41,414 33,639 18,763 10,399 13,941 15,391 16.98%
NOSH 328,933 318,571 224,262 208,484 130,000 154,909 153,913 13.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.29% 0.95% 0.69% -2.41% -2.87% -3.80% -6.55% -
ROE -9.40% 3.27% 1.44% -6.58% -12.32% -14.80% -23.21% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.90 31.52 31.43 26.48 40.67 35.02 35.42 1.13%
EPS -1.13 0.42 0.22 -0.59 -0.99 -1.33 -2.32 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.15 0.09 0.08 0.09 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 208,484
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.18 9.00 6.32 4.95 4.74 4.87 4.89 14.76%
EPS -0.33 0.12 0.04 -0.11 -0.11 -0.19 -0.32 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0371 0.0302 0.0168 0.0093 0.0125 0.0138 16.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.145 0.29 0.09 0.305 0.17 0.105 0.12 -
P/RPS 0.38 0.92 0.29 1.15 0.42 0.30 0.34 1.87%
P/EPS -12.85 68.28 41.70 -51.53 -17.25 -7.88 -5.17 16.37%
EY -7.78 1.46 2.40 -1.94 -5.80 -12.68 -19.35 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.23 0.60 3.39 2.13 1.17 1.20 0.13%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 21/08/17 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 -
Price 0.14 0.225 0.09 0.215 0.205 0.15 0.11 -
P/RPS 0.37 0.71 0.29 0.81 0.50 0.43 0.31 2.99%
P/EPS -12.41 52.98 41.70 -36.32 -20.80 -11.26 -4.74 17.39%
EY -8.06 1.89 2.40 -2.75 -4.81 -8.88 -21.10 -14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.73 0.60 2.39 2.56 1.67 1.10 1.03%

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