[WAJA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 220.99%
YoY- 487.66%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 119,728 110,652 71,932 57,604 50,184 53,584 45,984 17.28%
PBT -4,864 3,116 3,200 3,756 100 -1,616 -5,376 -1.65%
Tax -1,032 -1,540 -192 -136 -12 -332 0 -
NP -5,896 1,576 3,008 3,620 88 -1,948 -5,376 1.55%
-
NP to SH -5,560 2,100 3,008 3,620 616 -1,948 -5,376 0.56%
-
Tax Rate - 49.42% 6.00% 3.62% 12.00% - - -
Total Cost 125,624 109,076 68,924 53,984 50,096 55,532 51,360 16.06%
-
Net Worth 39,275 9,932 19,337 18,511 13,688 12,567 14,451 18.12%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 39,275 9,932 19,337 18,511 13,688 12,567 14,451 18.12%
NOSH 328,433 70,945 214,857 205,681 171,111 157,096 144,516 14.65%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.92% 1.42% 4.18% 6.28% 0.18% -3.64% -11.69% -
ROE -14.16% 21.14% 15.56% 19.56% 4.50% -15.50% -37.20% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.58 155.97 33.48 28.01 29.33 34.11 31.82 2.34%
EPS -1.68 2.96 1.40 1.76 0.36 -1.24 -3.72 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.09 0.09 0.08 0.08 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 205,681
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.91 11.01 7.16 5.73 4.99 5.33 4.58 17.25%
EPS -0.55 0.21 0.30 0.36 0.06 -0.19 -0.53 0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0099 0.0192 0.0184 0.0136 0.0125 0.0144 18.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.17 0.275 0.135 0.195 0.165 0.075 0.14 -
P/RPS 0.46 0.18 0.40 0.70 0.56 0.22 0.44 0.74%
P/EPS -10.01 9.29 9.64 11.08 45.83 -6.05 -3.76 17.71%
EY -9.99 10.76 10.37 9.03 2.18 -16.53 -26.57 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.96 1.50 2.17 2.06 0.94 1.40 0.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 16/05/16 11/05/15 30/05/14 22/05/13 30/05/12 -
Price 0.155 0.31 0.12 0.24 0.18 0.10 0.11 -
P/RPS 0.42 0.20 0.36 0.86 0.61 0.29 0.35 3.08%
P/EPS -9.12 10.47 8.57 13.64 50.00 -8.06 -2.96 20.61%
EY -10.96 9.55 11.67 7.33 2.00 -12.40 -33.82 -17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.21 1.33 2.67 2.25 1.25 1.10 2.68%

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