[WAJA] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -116.12%
YoY- -1972.73%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 41,222 52,616 99,608 122,245 81,711 64,869 52,610 -3.98%
PBT -4,018 -7,156 -9,957 55 95 2,769 -2,719 6.71%
Tax 297 135 -311 -786 -240 -132 -273 -
NP -3,721 -7,021 -10,268 -731 -145 2,637 -2,992 3.69%
-
NP to SH -3,714 -7,317 -9,527 -228 -11 2,637 -2,992 3.66%
-
Tax Rate - - - 1,429.09% 252.63% 4.77% - -
Total Cost 44,943 59,637 109,876 122,976 81,856 62,232 55,602 -3.48%
-
Net Worth 35,694 23,051 29,637 41,822 38,150 21,266 14,753 15.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 35,694 23,051 29,637 41,822 38,150 21,266 14,753 15.84%
NOSH 586,013 329,304 329,304 322,344 272,500 212,661 184,419 21.22%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.03% -13.34% -10.31% -0.60% -0.18% 4.07% -5.69% -
ROE -10.41% -31.74% -32.15% -0.55% -0.03% 12.40% -20.28% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.08 15.98 30.25 38.00 29.99 30.50 28.53 -18.94%
EPS -0.83 -2.22 -2.90 -0.23 0.00 1.24 -1.44 -8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.09 0.13 0.14 0.10 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 322,344
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.70 4.72 8.93 10.96 7.33 5.82 4.72 -3.97%
EPS -0.33 -0.66 -0.85 -0.02 0.00 0.24 -0.27 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0207 0.0266 0.0375 0.0342 0.0191 0.0132 15.88%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.205 0.09 0.13 0.21 0.125 0.175 0.165 -
P/RPS 2.54 0.56 0.43 0.55 0.42 0.57 0.58 27.88%
P/EPS -28.15 -4.05 -4.49 -296.32 -3,096.59 14.11 -10.17 18.47%
EY -3.55 -24.69 -22.25 -0.34 -0.03 7.09 -9.83 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.29 1.44 1.62 0.89 1.75 2.06 6.04%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 27/02/20 28/02/19 27/02/18 28/02/17 19/02/16 04/03/15 -
Price 0.215 0.105 0.115 0.185 0.17 0.155 0.15 -
P/RPS 2.66 0.66 0.38 0.49 0.57 0.51 0.53 30.81%
P/EPS -29.52 -4.73 -3.98 -261.04 -4,211.36 12.50 -9.25 21.31%
EY -3.39 -21.16 -25.16 -0.38 -0.02 8.00 -10.82 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 1.50 1.28 1.42 1.21 1.55 1.88 8.50%

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