[WAJA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 220.99%
YoY- 487.66%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 64,869 64,024 60,598 57,604 52,610 54,650 55,422 11.03%
PBT 2,769 4,681 3,434 3,756 -2,719 -1,237 840 121.01%
Tax -132 -322 -250 -136 -273 -605 -976 -73.55%
NP 2,637 4,358 3,184 3,620 -2,992 -1,842 -136 -
-
NP to SH 2,637 4,358 3,184 3,620 -2,992 -1,398 334 295.00%
-
Tax Rate 4.77% 6.88% 7.28% 3.62% - - 116.19% -
Total Cost 62,232 59,665 57,414 53,984 55,602 56,493 55,558 7.83%
-
Net Worth 21,266 21,090 18,607 18,511 14,753 14,223 13,359 36.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 21,266 21,090 18,607 18,511 14,753 14,223 13,359 36.21%
NOSH 212,661 210,903 206,753 205,681 184,419 177,796 166,999 17.43%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.07% 6.81% 5.25% 6.28% -5.69% -3.37% -0.25% -
ROE 12.40% 20.67% 17.11% 19.56% -20.28% -9.83% 2.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.50 30.36 29.31 28.01 28.53 30.74 33.19 -5.46%
EPS 1.24 2.07 1.54 1.76 -1.44 -0.79 0.38 119.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.08 0.08 0.08 15.99%
Adjusted Per Share Value based on latest NOSH - 205,681
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.82 5.74 5.43 5.17 4.72 4.90 4.97 11.06%
EPS 0.24 0.39 0.29 0.32 -0.27 -0.13 0.03 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0189 0.0167 0.0166 0.0132 0.0128 0.012 36.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.175 0.24 0.305 0.195 0.165 0.18 0.17 -
P/RPS 0.57 0.79 1.04 0.70 0.58 0.59 0.51 7.67%
P/EPS 14.11 11.61 19.81 11.08 -10.17 -22.88 85.00 -69.69%
EY 7.09 8.61 5.05 9.03 -9.83 -4.37 1.18 229.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.40 3.39 2.17 2.06 2.25 2.13 -12.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 20/11/15 21/08/15 11/05/15 04/03/15 28/11/14 21/08/14 -
Price 0.155 0.175 0.215 0.24 0.15 0.16 0.205 -
P/RPS 0.51 0.58 0.73 0.86 0.53 0.52 0.62 -12.17%
P/EPS 12.50 8.47 13.96 13.64 -9.25 -20.34 102.50 -75.31%
EY 8.00 11.81 7.16 7.33 -10.82 -4.92 0.98 303.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.75 2.39 2.67 1.88 2.00 2.56 -28.36%

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