[WAJA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -28.76%
YoY- 221.43%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 119,728 122,245 115,526 109,232 110,652 81,711 74,254 37.54%
PBT -4,864 55 2,220 2,244 3,116 95 -745 249.72%
Tax -1,032 -786 -1,186 -1,282 -1,540 -240 -221 179.64%
NP -5,896 -731 1,033 962 1,576 -145 -966 234.34%
-
NP to SH -5,560 -228 1,414 1,496 2,100 -11 -966 221.51%
-
Tax Rate - 1,429.09% 53.42% 57.13% 49.42% 252.63% - -
Total Cost 125,624 122,976 114,493 108,270 109,076 81,856 75,221 40.80%
-
Net Worth 39,275 41,822 41,822 38,895 9,932 38,150 24,166 38.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 39,275 41,822 41,822 38,895 9,932 38,150 24,166 38.27%
NOSH 328,433 322,344 321,794 299,200 70,945 272,500 172,618 53.60%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.92% -0.60% 0.89% 0.88% 1.42% -0.18% -1.30% -
ROE -14.16% -0.55% 3.38% 3.85% 21.14% -0.03% -4.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.58 38.00 35.91 36.51 155.97 29.99 43.02 -10.25%
EPS -1.68 -0.23 0.25 0.50 2.96 0.00 -0.56 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.14 0.14 0.14 -9.77%
Adjusted Per Share Value based on latest NOSH - 318,571
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.91 12.16 11.50 10.87 11.01 8.13 7.39 37.50%
EPS -0.55 -0.02 0.14 0.15 0.21 0.00 -0.10 211.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0416 0.0416 0.0387 0.0099 0.038 0.024 38.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.17 0.21 0.185 0.29 0.275 0.125 0.115 -
P/RPS 0.46 0.55 0.52 0.79 0.18 0.42 0.27 42.69%
P/EPS -10.01 -296.32 42.07 58.00 9.29 -3,096.59 -20.54 -38.09%
EY -9.99 -0.34 2.38 1.72 10.76 -0.03 -4.87 61.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.62 1.42 2.23 1.96 0.89 0.82 44.25%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 25/11/16 -
Price 0.155 0.185 0.195 0.225 0.31 0.17 0.115 -
P/RPS 0.42 0.49 0.54 0.62 0.20 0.57 0.27 34.28%
P/EPS -9.12 -261.04 44.35 45.00 10.47 -4,211.36 -20.54 -41.82%
EY -10.96 -0.38 2.26 2.22 9.55 -0.02 -4.87 71.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.42 1.50 1.73 2.21 1.21 0.82 35.30%

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