[WAJA] QoQ TTM 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- -369.01%
YoY- -178.48%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 100,411 91,391 81,711 72,550 70,494 68,459 64,877 33.83%
PBT 1,768 74 95 -1,254 548 2,677 2,816 -26.69%
Tax -816 -577 -240 -48 -64 -138 -124 251.56%
NP 952 -503 -145 -1,302 484 2,539 2,692 -50.02%
-
NP to SH 1,353 -238 -11 -1,302 484 2,539 2,692 -36.81%
-
Tax Rate 46.15% 779.73% 252.63% - 11.68% 5.16% 4.40% -
Total Cost 99,459 91,894 81,856 73,852 70,010 65,920 62,185 36.80%
-
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 0.95% -0.55% -0.18% -1.79% 0.69% 3.71% 4.15% -
ROE 3.27% -2.40% -0.11% -3.41% 1.44% 13.13% 12.35% -
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 31.52 128.82 115.59 26.62 31.43 31.86 29.77 3.88%
EPS 0.42 -0.34 -0.02 -0.48 0.22 1.18 1.24 -51.44%
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 9.00 8.20 7.33 6.51 6.32 6.14 5.82 33.76%
EPS 0.12 -0.02 0.00 -0.12 0.04 0.23 0.24 -37.03%
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 0.92 0.21 0.11 0.43 0.29 0.42 0.59 34.50%
P/EPS 68.28 -81.98 -803.33 -24.07 41.70 11.42 14.17 185.56%
EY 1.46 -1.22 -0.12 -4.15 2.40 8.75 7.06 -65.06%
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 0.71 0.24 0.15 0.43 0.29 0.38 0.52 23.09%
P/EPS 52.98 -92.41 -1,092.53 -24.07 41.70 10.15 12.55 161.43%
EY 1.89 -1.08 -0.09 -4.15 2.40 9.85 7.97 -61.72%
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