[WAJA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 41.84%
YoY- 246.34%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 57,022 29,932 122,245 86,645 54,616 27,663 81,711 -21.37%
PBT -2,437 -1,216 55 1,665 1,122 779 95 -
Tax -453 -258 -786 -890 -641 -385 -240 52.90%
NP -2,890 -1,474 -731 775 481 394 -145 639.15%
-
NP to SH -2,735 -1,390 -228 1,061 748 525 -11 3894.20%
-
Tax Rate - - 1,429.09% 53.45% 57.13% 49.42% 252.63% -
Total Cost 59,912 31,406 122,976 85,870 54,135 27,269 81,856 -18.83%
-
Net Worth 39,472 39,275 41,822 41,822 38,895 9,932 38,150 2.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 39,472 39,275 41,822 41,822 38,895 9,932 38,150 2.30%
NOSH 328,933 328,433 322,344 321,794 299,200 70,945 272,500 13.40%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -5.07% -4.92% -0.60% 0.89% 0.88% 1.42% -0.18% -
ROE -6.93% -3.54% -0.55% 2.54% 1.92% 5.29% -0.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.34 9.15 38.00 26.93 18.25 38.99 29.99 -30.66%
EPS -0.83 -0.42 -0.23 0.19 0.25 0.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.14 -9.79%
Adjusted Per Share Value based on latest NOSH - 321,794
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.11 2.68 10.96 7.77 4.90 2.48 7.33 -21.42%
EPS -0.25 -0.12 -0.02 0.10 0.07 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0352 0.0375 0.0375 0.0349 0.0089 0.0342 2.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.145 0.17 0.21 0.185 0.29 0.275 0.125 -
P/RPS 0.84 1.86 0.55 0.69 1.59 0.71 0.42 58.94%
P/EPS -17.44 -40.03 -296.32 56.10 116.00 37.16 -3,096.59 -96.86%
EY -5.73 -2.50 -0.34 1.78 0.86 2.69 -0.03 3248.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.62 1.42 2.23 1.96 0.89 22.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 -
Price 0.14 0.155 0.185 0.195 0.225 0.31 0.17 -
P/RPS 0.81 1.69 0.49 0.72 1.23 0.80 0.57 26.47%
P/EPS -16.84 -36.50 -261.04 59.13 90.00 41.89 -4,211.36 -97.50%
EY -5.94 -2.74 -0.38 1.69 1.11 2.39 -0.02 4398.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.29 1.42 1.50 1.73 2.21 1.21 -2.22%

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