[WAJA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.04%
YoY- 853.29%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 114,044 109,232 71,832 60,598 55,422 55,132 53,300 13.50%
PBT -4,874 2,244 -1,102 3,434 840 1,450 -1,974 16.25%
Tax -906 -1,282 -130 -250 -976 -720 -6 130.67%
NP -5,780 962 -1,232 3,184 -136 730 -1,980 19.53%
-
NP to SH -5,470 1,496 -1,232 3,184 334 730 -1,980 18.44%
-
Tax Rate - 57.13% - 7.28% 116.19% 49.66% - -
Total Cost 119,824 108,270 73,064 57,414 55,558 54,402 55,280 13.75%
-
Net Worth 39,472 38,895 16,500 18,607 13,359 14,282 14,999 17.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,472 38,895 16,500 18,607 13,359 14,282 14,999 17.49%
NOSH 328,933 299,200 109,999 206,753 166,999 158,695 149,999 13.97%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.07% 0.88% -1.72% 5.25% -0.25% 1.32% -3.71% -
ROE -13.86% 3.85% -7.47% 17.11% 2.50% 5.11% -13.20% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.67 36.51 65.30 29.31 33.19 34.74 35.53 -0.40%
EPS -1.66 0.50 -1.12 1.54 0.38 0.46 -1.32 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.15 0.09 0.08 0.09 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 208,484
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.23 9.80 6.44 5.43 4.97 4.94 4.78 13.51%
EPS -0.49 0.13 -0.11 0.29 0.03 0.07 -0.18 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0349 0.0148 0.0167 0.012 0.0128 0.0135 17.42%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.145 0.29 0.09 0.305 0.17 0.105 0.12 -
P/RPS 0.42 0.79 0.14 1.04 0.51 0.30 0.34 3.58%
P/EPS -8.72 58.00 -8.04 19.81 85.00 22.83 -9.09 -0.68%
EY -11.47 1.72 -12.44 5.05 1.18 4.38 -11.00 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.23 0.60 3.39 2.13 1.17 1.20 0.13%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 21/08/17 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 -
Price 0.14 0.225 0.09 0.215 0.205 0.15 0.11 -
P/RPS 0.40 0.62 0.14 0.73 0.62 0.43 0.31 4.33%
P/EPS -8.42 45.00 -8.04 13.96 102.50 32.61 -8.33 0.17%
EY -11.88 2.22 -12.44 7.16 0.98 3.07 -12.00 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.73 0.60 2.39 2.56 1.67 1.10 1.03%

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