[WAJA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 98.86%
YoY- -100.42%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 115,526 109,232 110,652 81,711 74,254 71,832 71,932 37.10%
PBT 2,220 2,244 3,116 95 -745 -1,102 3,200 -21.61%
Tax -1,186 -1,282 -1,540 -240 -221 -130 -192 236.28%
NP 1,033 962 1,576 -145 -966 -1,232 3,008 -50.92%
-
NP to SH 1,414 1,496 2,100 -11 -966 -1,232 3,008 -39.51%
-
Tax Rate 53.42% 57.13% 49.42% 252.63% - - 6.00% -
Total Cost 114,493 108,270 109,076 81,856 75,221 73,064 68,924 40.21%
-
Net Worth 41,822 38,895 9,932 38,150 24,166 16,500 19,337 67.16%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 41,822 38,895 9,932 38,150 24,166 16,500 19,337 67.16%
NOSH 321,794 299,200 70,945 272,500 172,618 109,999 214,857 30.87%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.89% 0.88% 1.42% -0.18% -1.30% -1.72% 4.18% -
ROE 3.38% 3.85% 21.14% -0.03% -4.00% -7.47% 15.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.91 36.51 155.97 29.99 43.02 65.30 33.48 4.77%
EPS 0.25 0.50 2.96 0.00 -0.56 -1.12 1.40 -68.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.15 0.09 27.75%
Adjusted Per Share Value based on latest NOSH - 70,693
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.36 9.80 9.92 7.33 6.66 6.44 6.45 37.11%
EPS 0.13 0.13 0.19 0.00 -0.09 -0.11 0.27 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0349 0.0089 0.0342 0.0217 0.0148 0.0173 67.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.29 0.275 0.125 0.115 0.09 0.135 -
P/RPS 0.52 0.79 0.18 0.42 0.27 0.14 0.40 19.09%
P/EPS 42.07 58.00 9.29 -3,096.59 -20.54 -8.04 9.64 166.81%
EY 2.38 1.72 10.76 -0.03 -4.87 -12.44 10.37 -62.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.23 1.96 0.89 0.82 0.60 1.50 -3.58%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 21/08/17 25/05/17 28/02/17 25/11/16 30/08/16 16/05/16 -
Price 0.195 0.225 0.31 0.17 0.115 0.09 0.12 -
P/RPS 0.54 0.62 0.20 0.57 0.27 0.14 0.36 31.00%
P/EPS 44.35 45.00 10.47 -4,211.36 -20.54 -8.04 8.57 198.88%
EY 2.26 2.22 9.55 -0.02 -4.87 -12.44 11.67 -66.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.73 2.21 1.21 0.82 0.60 1.33 8.34%

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