[WAJA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.64%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 51,054 47,916 52,616 52,485 51,620 54,644 99,608 -35.98%
PBT -3,684 -3,600 -7,156 -6,876 -7,356 -3,380 -9,957 -48.49%
Tax -446 -624 135 169 -6 -4 -311 27.19%
NP -4,130 -4,224 -7,021 -6,706 -7,362 -3,384 -10,268 -45.54%
-
NP to SH -4,126 -4,220 -7,317 -6,669 -7,300 -3,292 -9,527 -42.78%
-
Tax Rate - - - - - - - -
Total Cost 55,184 52,140 59,637 59,191 58,982 58,028 109,876 -36.84%
-
Net Worth 26,641 23,100 23,051 26,344 26,344 29,637 29,637 -6.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 26,641 23,100 23,051 26,344 26,344 29,637 29,637 -6.86%
NOSH 439,469 330,004 329,304 329,304 329,304 329,304 329,304 21.23%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -8.09% -8.82% -13.34% -12.78% -14.26% -6.19% -10.31% -
ROE -15.49% -18.27% -31.74% -25.32% -27.71% -11.11% -32.15% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.41 14.52 15.98 15.94 15.68 16.59 30.25 -41.88%
EPS -1.16 -1.28 -2.22 -2.03 -2.22 -1.00 -2.90 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.08 0.09 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 329,304
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.08 4.77 5.24 5.22 5.14 5.44 9.91 -35.97%
EPS -0.41 -0.42 -0.73 -0.66 -0.73 -0.33 -0.95 -42.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.023 0.0229 0.0262 0.0262 0.0295 0.0295 -6.90%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.24 0.055 0.09 0.085 0.085 0.105 0.13 -
P/RPS 1.79 0.38 0.56 0.53 0.54 0.63 0.43 159.00%
P/EPS -22.14 -4.30 -4.05 -4.20 -3.83 -10.50 -4.49 189.98%
EY -4.52 -23.25 -24.69 -23.83 -26.08 -9.52 -22.25 -65.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 0.79 1.29 1.06 1.06 1.17 1.44 78.45%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.13 0.29 0.105 0.08 0.095 0.075 0.115 -
P/RPS 0.97 2.00 0.66 0.50 0.61 0.45 0.38 86.88%
P/EPS -11.99 -22.68 -4.73 -3.95 -4.29 -7.50 -3.98 108.72%
EY -8.34 -4.41 -21.16 -25.32 -23.33 -13.33 -25.16 -52.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.14 1.50 1.00 1.19 0.83 1.28 28.32%

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