[WAJA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 5.95%
YoY- -318.11%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 52,616 57,756 68,396 83,337 99,608 116,816 124,651 -43.64%
PBT -7,156 -11,719 -11,198 -9,586 -9,957 -5,005 -3,504 60.75%
Tax 135 317 139 -54 -311 -397 -598 -
NP -7,021 -11,402 -11,059 -9,640 -10,268 -5,402 -4,102 42.94%
-
NP to SH -7,317 -10,923 -10,442 -8,960 -9,527 -4,895 -3,711 57.04%
-
Tax Rate - - - - - - - -
Total Cost 59,637 69,158 79,455 92,977 109,876 122,218 128,753 -40.05%
-
Net Worth 23,051 26,344 26,344 29,637 29,637 39,499 39,472 -30.06%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 23,051 26,344 26,344 29,637 29,637 39,499 39,472 -30.06%
NOSH 329,304 329,304 329,304 329,304 329,304 329,197 328,933 0.07%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -13.34% -19.74% -16.17% -11.57% -10.31% -4.62% -3.29% -
ROE -31.74% -41.46% -39.64% -30.23% -32.15% -12.39% -9.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.98 17.54 20.77 25.31 30.25 35.49 37.90 -43.68%
EPS -2.22 -3.32 -3.17 -2.72 -2.89 -1.49 -1.13 56.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.09 0.09 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 329,304
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.72 5.18 6.13 7.47 8.93 10.48 11.18 -43.63%
EPS -0.66 -0.98 -0.94 -0.80 -0.85 -0.44 -0.33 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0236 0.0236 0.0266 0.0266 0.0354 0.0354 -30.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.09 0.085 0.085 0.105 0.13 0.145 0.145 -
P/RPS 0.56 0.48 0.41 0.41 0.43 0.41 0.38 29.40%
P/EPS -4.05 -2.56 -2.68 -3.86 -4.49 -9.75 -12.85 -53.58%
EY -24.69 -39.02 -37.30 -25.91 -22.25 -10.26 -7.78 115.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.06 1.06 1.17 1.44 1.21 1.21 4.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 27/08/18 -
Price 0.105 0.08 0.095 0.075 0.115 0.135 0.14 -
P/RPS 0.66 0.46 0.46 0.30 0.38 0.38 0.37 46.92%
P/EPS -4.73 -2.41 -3.00 -2.76 -3.98 -9.08 -12.41 -47.33%
EY -21.16 -41.46 -33.38 -36.28 -25.16 -11.02 -8.06 89.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 1.19 0.83 1.28 1.13 1.17 17.96%

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