[WAJA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 35.32%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 68,459 64,877 59,640 55,198 54,465 52,610 53,985 17.14%
PBT 2,677 2,816 1,720 -1,422 -1,805 -2,719 -2,032 -
Tax -138 -124 -61 90 -305 -274 -469 -55.72%
NP 2,539 2,692 1,659 -1,332 -2,110 -2,993 -2,501 -
-
NP to SH 2,539 2,692 1,659 -1,234 -1,908 -2,659 -2,167 -
-
Tax Rate 5.16% 4.40% 3.55% - - - - -
Total Cost 65,920 62,185 57,981 56,530 56,575 55,603 56,486 10.83%
-
Net Worth 19,337 21,793 21,500 18,763 18,511 15,967 15,199 17.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 19,337 21,793 21,500 18,763 18,511 15,967 15,199 17.39%
NOSH 214,857 217,931 215,000 208,484 205,681 199,591 190,000 8.53%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.71% 4.15% 2.78% -2.41% -3.87% -5.69% -4.63% -
ROE 13.13% 12.35% 7.72% -6.58% -10.31% -16.65% -14.26% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.86 29.77 27.74 26.48 26.48 26.36 28.41 7.93%
EPS 1.18 1.24 0.77 -0.59 -0.93 -1.33 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.09 0.09 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 208,484
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.14 5.82 5.35 4.95 4.88 4.72 4.84 17.17%
EPS 0.23 0.24 0.15 -0.11 -0.17 -0.24 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0195 0.0193 0.0168 0.0166 0.0143 0.0136 17.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.135 0.175 0.24 0.305 0.195 0.165 0.18 -
P/RPS 0.42 0.59 0.87 1.15 0.74 0.63 0.63 -23.66%
P/EPS 11.42 14.17 31.10 -51.53 -21.02 -12.39 -15.78 -
EY 8.75 7.06 3.22 -1.94 -4.76 -8.07 -6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.75 2.40 3.39 2.17 2.06 2.25 -23.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 19/02/16 20/11/15 21/08/15 11/05/15 04/03/15 28/11/14 -
Price 0.12 0.155 0.175 0.215 0.24 0.15 0.16 -
P/RPS 0.38 0.52 0.63 0.81 0.91 0.57 0.56 -22.76%
P/EPS 10.15 12.55 22.68 -36.32 -25.87 -11.26 -14.03 -
EY 9.85 7.97 4.41 -2.75 -3.87 -8.88 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.55 1.75 2.39 2.67 1.88 2.00 -23.79%

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