[WAJA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 62.27%
YoY- 201.24%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 72,550 70,494 68,459 64,877 59,640 55,198 54,465 21.00%
PBT -1,254 548 2,677 2,816 1,720 -1,422 -1,805 -21.50%
Tax -48 -64 -138 -124 -61 90 -305 -70.75%
NP -1,302 484 2,539 2,692 1,659 -1,332 -2,110 -27.45%
-
NP to SH -1,302 484 2,539 2,692 1,659 -1,234 -1,908 -22.43%
-
Tax Rate - 11.68% 5.16% 4.40% 3.55% - - -
Total Cost 73,852 70,010 65,920 62,185 57,981 56,530 56,575 19.38%
-
Net Worth 38,150 33,639 19,337 21,793 21,500 18,763 18,511 61.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 38,150 33,639 19,337 21,793 21,500 18,763 18,511 61.73%
NOSH 272,500 224,262 214,857 217,931 215,000 208,484 205,681 20.56%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.79% 0.69% 3.71% 4.15% 2.78% -2.41% -3.87% -
ROE -3.41% 1.44% 13.13% 12.35% 7.72% -6.58% -10.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.62 31.43 31.86 29.77 27.74 26.48 26.48 0.35%
EPS -0.48 0.22 1.18 1.24 0.77 -0.59 -0.93 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.09 0.10 0.10 0.09 0.09 34.14%
Adjusted Per Share Value based on latest NOSH - 217,931
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.51 6.32 6.14 5.82 5.35 4.95 4.88 21.11%
EPS -0.12 0.04 0.23 0.24 0.15 -0.11 -0.17 -20.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0302 0.0173 0.0195 0.0193 0.0168 0.0166 61.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.115 0.09 0.135 0.175 0.24 0.305 0.195 -
P/RPS 0.43 0.29 0.42 0.59 0.87 1.15 0.74 -30.29%
P/EPS -24.07 41.70 11.42 14.17 31.10 -51.53 -21.02 9.42%
EY -4.15 2.40 8.75 7.06 3.22 -1.94 -4.76 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 1.50 1.75 2.40 3.39 2.17 -47.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 16/05/16 19/02/16 20/11/15 21/08/15 11/05/15 -
Price 0.115 0.09 0.12 0.155 0.175 0.215 0.24 -
P/RPS 0.43 0.29 0.38 0.52 0.63 0.81 0.91 -39.25%
P/EPS -24.07 41.70 10.15 12.55 22.68 -36.32 -25.87 -4.68%
EY -4.15 2.40 9.85 7.97 4.41 -2.75 -3.87 4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 1.33 1.55 1.75 2.39 2.67 -54.38%

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