[WAJA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 92.03%
YoY- -106.5%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 26,953 27,663 26,020 19,775 17,933 17,983 16,851 36.80%
PBT 343 779 654 -8 -1,351 800 -742 -
Tax -256 -385 -74 -101 -17 -48 110 -
NP 87 394 580 -109 -1,368 752 -632 -
-
NP to SH 223 525 714 -109 -1,368 752 -632 -
-
Tax Rate 74.64% 49.42% 11.31% - - 6.00% - -
Total Cost 26,866 27,269 25,440 19,884 19,301 17,231 17,483 33.20%
-
Net Worth 41,414 9,932 9,897 38,150 33,639 19,337 21,793 53.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 41,414 9,932 9,897 38,150 33,639 19,337 21,793 53.48%
NOSH 318,571 70,945 70,693 272,500 224,262 214,857 217,931 28.83%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.32% 1.42% 2.23% -0.55% -7.63% 4.18% -3.75% -
ROE 0.54% 5.29% 7.21% -0.29% -4.07% 3.89% -2.90% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.46 38.99 36.81 7.26 8.00 8.37 7.73 6.20%
EPS 0.07 0.74 1.01 -0.04 -0.61 0.35 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.15 0.09 0.10 19.13%
Adjusted Per Share Value based on latest NOSH - 272,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.42 2.48 2.33 1.77 1.61 1.61 1.51 36.98%
EPS 0.02 0.05 0.06 -0.01 -0.12 0.07 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0089 0.0089 0.0342 0.0302 0.0173 0.0195 53.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.29 0.275 0.125 0.115 0.09 0.135 0.175 -
P/RPS 3.43 0.71 0.34 1.58 1.13 1.61 2.26 32.09%
P/EPS 414.29 37.16 12.38 -287.50 -14.75 38.57 -60.34 -
EY 0.24 2.69 8.08 -0.35 -6.78 2.59 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.96 0.89 0.82 0.60 1.50 1.75 17.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 25/05/17 28/02/17 25/11/16 30/08/16 16/05/16 19/02/16 -
Price 0.225 0.31 0.17 0.115 0.09 0.12 0.155 -
P/RPS 2.66 0.80 0.46 1.58 1.13 1.43 2.00 20.96%
P/EPS 321.43 41.89 16.83 -287.50 -14.75 34.29 -53.45 -
EY 0.31 2.39 5.94 -0.35 -6.78 2.92 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.21 1.21 0.82 0.60 1.33 1.55 7.60%

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