[WAJA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 36.89%
YoY- 411.63%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 108,288 115,526 74,254 64,024 54,650 52,970 54,192 12.22%
PBT -4,526 2,220 -745 4,681 -1,237 888 -1,542 19.64%
Tax -668 -1,186 -221 -322 -605 -841 -4 134.57%
NP -5,194 1,033 -966 4,358 -1,842 46 -1,546 22.37%
-
NP to SH -4,808 1,414 -966 4,358 -1,398 46 -1,546 20.80%
-
Tax Rate - 53.42% - 6.88% - 94.71% - -
Total Cost 113,482 114,493 75,221 59,665 56,493 52,924 55,738 12.57%
-
Net Worth 39,499 41,822 24,166 21,090 14,223 13,999 15,263 17.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 39,499 41,822 24,166 21,090 14,223 13,999 15,263 17.16%
NOSH 329,197 321,794 172,618 210,903 177,796 174,997 152,631 13.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -4.80% 0.89% -1.30% 6.81% -3.37% 0.09% -2.85% -
ROE -12.17% 3.38% -4.00% 20.67% -9.83% 0.33% -10.13% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.90 35.91 43.02 30.36 30.74 30.27 35.51 -1.26%
EPS -1.47 0.25 -0.56 2.07 -0.79 0.03 -1.01 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.10 0.08 0.08 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 215,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.71 10.36 6.66 5.74 4.90 4.75 4.86 12.22%
EPS -0.43 0.13 -0.09 0.39 -0.13 0.00 -0.14 20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0375 0.0217 0.0189 0.0128 0.0126 0.0137 17.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.145 0.185 0.115 0.24 0.18 0.12 0.10 -
P/RPS 0.44 0.52 0.27 0.79 0.59 0.40 0.28 7.82%
P/EPS -9.93 42.07 -20.54 11.61 -22.88 450.00 -9.87 0.10%
EY -10.07 2.38 -4.87 8.61 -4.37 0.22 -10.13 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 0.82 2.40 2.25 1.50 1.00 3.22%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 25/11/16 20/11/15 28/11/14 19/11/13 21/11/12 -
Price 0.135 0.195 0.115 0.175 0.16 0.165 0.10 -
P/RPS 0.41 0.54 0.27 0.58 0.52 0.55 0.28 6.55%
P/EPS -9.24 44.35 -20.54 8.47 -20.34 618.75 -9.87 -1.09%
EY -10.82 2.26 -4.87 11.81 -4.92 0.16 -10.13 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.50 0.82 1.75 2.00 2.06 1.00 2.05%

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