[WAJA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -839.91%
YoY- -800.42%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 99,608 116,816 124,651 124,514 122,245 112,665 100,411 -0.53%
PBT -9,957 -5,005 -3,504 -1,940 55 2,319 1,768 -
Tax -311 -397 -598 -659 -786 -964 -816 -47.34%
NP -10,268 -5,402 -4,102 -2,599 -731 1,355 952 -
-
NP to SH -9,527 -4,895 -3,711 -2,143 -228 1,775 1,353 -
-
Tax Rate - - - - 1,429.09% 41.57% 46.15% -
Total Cost 109,876 122,218 128,753 127,113 122,976 111,310 99,459 6.84%
-
Net Worth 29,637 39,499 39,472 39,275 41,822 41,822 41,414 -19.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 29,637 39,499 39,472 39,275 41,822 41,822 41,414 -19.94%
NOSH 329,304 329,197 328,933 328,433 322,344 321,794 318,571 2.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.31% -4.62% -3.29% -2.09% -0.60% 1.20% 0.95% -
ROE -32.15% -12.39% -9.40% -5.46% -0.55% 4.24% 3.27% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.25 35.49 37.90 38.04 38.00 35.02 31.52 -2.69%
EPS -2.89 -1.49 -1.13 -0.65 -0.07 0.55 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.12 0.12 0.13 0.13 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 328,433
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.93 10.48 11.18 11.17 10.96 10.10 9.00 -0.51%
EPS -0.85 -0.44 -0.33 -0.19 -0.02 0.16 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0354 0.0354 0.0352 0.0375 0.0375 0.0371 -19.84%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.13 0.145 0.145 0.17 0.21 0.185 0.29 -
P/RPS 0.43 0.41 0.38 0.45 0.55 0.53 0.92 -39.69%
P/EPS -4.49 -9.75 -12.85 -25.96 -296.32 33.53 68.28 -
EY -22.25 -10.26 -7.78 -3.85 -0.34 2.98 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.21 1.21 1.42 1.62 1.42 2.23 -25.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 27/08/18 24/05/18 27/02/18 29/11/17 21/08/17 -
Price 0.115 0.135 0.14 0.155 0.185 0.195 0.225 -
P/RPS 0.38 0.38 0.37 0.41 0.49 0.56 0.71 -34.00%
P/EPS -3.98 -9.08 -12.41 -23.67 -261.04 35.34 52.98 -
EY -25.16 -11.02 -8.06 -4.22 -0.38 2.83 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.13 1.17 1.29 1.42 1.50 1.73 -18.15%

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