[WAJA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 31.19%
YoY- 236.33%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 124,651 124,514 122,245 112,665 100,411 91,391 81,711 32.62%
PBT -3,504 -1,940 55 2,319 1,768 74 95 -
Tax -598 -659 -786 -964 -816 -577 -240 84.09%
NP -4,102 -2,599 -731 1,355 952 -503 -145 834.13%
-
NP to SH -3,711 -2,143 -228 1,775 1,353 -238 -11 4798.11%
-
Tax Rate - - 1,429.09% 41.57% 46.15% 779.73% 252.63% -
Total Cost 128,753 127,113 122,976 111,310 99,459 91,894 81,856 35.36%
-
Net Worth 39,472 39,275 41,822 41,822 41,414 9,932 9,897 152.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 39,472 39,275 41,822 41,822 41,414 9,932 9,897 152.12%
NOSH 328,933 328,433 322,344 321,794 318,571 70,945 70,693 179.49%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -3.29% -2.09% -0.60% 1.20% 0.95% -0.55% -0.18% -
ROE -9.40% -5.46% -0.55% 4.24% 3.27% -2.40% -0.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.90 38.04 38.00 35.02 31.52 128.82 115.59 -52.54%
EPS -1.13 -0.65 -0.07 0.55 0.42 -0.34 -0.02 1383.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.14 -9.79%
Adjusted Per Share Value based on latest NOSH - 321,794
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.18 11.17 10.96 10.10 9.00 8.20 7.33 32.60%
EPS -0.33 -0.19 -0.02 0.16 0.12 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0352 0.0375 0.0375 0.0371 0.0089 0.0089 151.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.145 0.17 0.21 0.185 0.29 0.275 0.125 -
P/RPS 0.38 0.45 0.55 0.53 0.92 0.21 0.11 129.04%
P/EPS -12.85 -25.96 -296.32 33.53 68.28 -81.98 -803.33 -93.69%
EY -7.78 -3.85 -0.34 2.98 1.46 -1.22 -0.12 1526.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.62 1.42 2.23 1.96 0.89 22.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 27/02/18 29/11/17 21/08/17 25/05/17 28/02/17 -
Price 0.14 0.155 0.185 0.195 0.225 0.31 0.17 -
P/RPS 0.37 0.41 0.49 0.56 0.71 0.24 0.15 82.86%
P/EPS -12.41 -23.67 -261.04 35.34 52.98 -92.41 -1,092.53 -94.98%
EY -8.06 -4.22 -0.38 2.83 1.89 -1.08 -0.09 1918.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.29 1.42 1.50 1.73 2.21 1.21 -2.22%

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