[WAJA] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -281.91%
YoY- -299.13%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 27,663 26,020 19,775 17,933 17,983 16,851 17,719 34.54%
PBT 779 654 -8 -1,351 800 -742 1,794 -42.62%
Tax -385 -74 -101 -17 -48 110 -117 121.07%
NP 394 580 -109 -1,368 752 -632 1,677 -61.89%
-
NP to SH 525 714 -109 -1,368 752 -632 1,677 -53.86%
-
Tax Rate 49.42% 11.31% - - 6.00% - 6.52% -
Total Cost 27,269 25,440 19,884 19,301 17,231 17,483 16,042 42.38%
-
Net Worth 9,932 9,897 38,150 33,639 19,337 21,793 21,500 -40.21%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 9,932 9,897 38,150 33,639 19,337 21,793 21,500 -40.21%
NOSH 70,945 70,693 272,500 224,262 214,857 217,931 215,000 -52.21%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.42% 2.23% -0.55% -7.63% 4.18% -3.75% 9.46% -
ROE 5.29% 7.21% -0.29% -4.07% 3.89% -2.90% 7.80% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.99 36.81 7.26 8.00 8.37 7.73 8.24 181.58%
EPS 0.74 1.01 -0.04 -0.61 0.35 -0.29 0.78 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.15 0.09 0.10 0.10 25.12%
Adjusted Per Share Value based on latest NOSH - 224,262
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.48 2.33 1.77 1.61 1.61 1.51 1.59 34.45%
EPS 0.05 0.06 -0.01 -0.12 0.07 -0.06 0.15 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0089 0.0342 0.0302 0.0173 0.0195 0.0193 -40.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.275 0.125 0.115 0.09 0.135 0.175 0.24 -
P/RPS 0.71 0.34 1.58 1.13 1.61 2.26 2.91 -60.92%
P/EPS 37.16 12.38 -287.50 -14.75 38.57 -60.34 30.77 13.39%
EY 2.69 8.08 -0.35 -6.78 2.59 -1.66 3.25 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.89 0.82 0.60 1.50 1.75 2.40 -12.61%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 25/11/16 30/08/16 16/05/16 19/02/16 20/11/15 -
Price 0.31 0.17 0.115 0.09 0.12 0.155 0.175 -
P/RPS 0.80 0.46 1.58 1.13 1.43 2.00 2.12 -47.74%
P/EPS 41.89 16.83 -287.50 -14.75 34.29 -53.45 22.44 51.55%
EY 2.39 5.94 -0.35 -6.78 2.92 -1.87 4.46 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.21 0.82 0.60 1.33 1.55 1.75 16.81%

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