[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -46.28%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 43,097 25,527 11,979 52,616 39,364 25,810 13,661 114.65%
PBT -1,328 -1,842 -900 -7,156 -5,157 -3,678 -845 35.06%
Tax -477 -223 -156 135 127 -3 -1 5936.70%
NP -1,805 -2,065 -1,056 -7,021 -5,030 -3,681 -846 65.50%
-
NP to SH -1,799 -2,063 -1,055 -7,317 -5,002 -3,650 -823 68.19%
-
Tax Rate - - - - - - - -
Total Cost 44,902 27,592 13,035 59,637 44,394 29,491 14,507 111.94%
-
Net Worth 35,694 26,641 23,100 23,051 26,344 26,344 29,637 13.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 35,694 26,641 23,100 23,051 26,344 26,344 29,637 13.16%
NOSH 510,625 439,469 330,004 329,304 329,304 329,304 329,304 33.86%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.19% -8.09% -8.82% -13.34% -12.78% -14.26% -6.19% -
ROE -5.04% -7.74% -4.57% -31.74% -18.99% -13.85% -2.78% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.45 6.71 3.63 15.98 11.95 7.84 4.15 60.43%
EPS -0.44 -0.58 -0.32 -2.22 -1.52 -1.11 -0.25 45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.08 0.08 0.09 -15.38%
Adjusted Per Share Value based on latest NOSH - 329,304
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.29 2.54 1.19 5.24 3.92 2.57 1.36 114.63%
EPS -0.18 -0.21 -0.10 -0.73 -0.50 -0.36 -0.08 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0265 0.023 0.0229 0.0262 0.0262 0.0295 13.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.14 0.24 0.055 0.09 0.085 0.085 0.105 -
P/RPS 1.66 3.58 1.52 0.56 0.71 1.08 2.53 -24.43%
P/EPS -39.68 -44.28 -17.20 -4.05 -5.60 -7.67 -42.01 -3.72%
EY -2.52 -2.26 -5.81 -24.69 -17.87 -13.04 -2.38 3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 3.43 0.79 1.29 1.06 1.06 1.17 42.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 25/06/20 27/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.155 0.13 0.29 0.105 0.08 0.095 0.075 -
P/RPS 1.83 1.94 7.99 0.66 0.67 1.21 1.81 0.73%
P/EPS -43.93 -23.98 -90.71 -4.73 -5.27 -8.57 -30.01 28.83%
EY -2.28 -4.17 -1.10 -21.16 -18.99 -11.67 -3.33 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.86 4.14 1.50 1.00 1.19 0.83 91.76%

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