[WAJA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2338.6%
YoY- -364.76%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 77,416 47,916 54,644 119,728 110,652 71,932 57,604 5.04%
PBT -968 -3,600 -3,380 -4,864 3,116 3,200 3,756 -
Tax -1,560 -624 -4 -1,032 -1,540 -192 -136 50.11%
NP -2,528 -4,224 -3,384 -5,896 1,576 3,008 3,620 -
-
NP to SH -2,484 -4,220 -3,292 -5,560 2,100 3,008 3,620 -
-
Tax Rate - - - - 49.42% 6.00% 3.62% -
Total Cost 79,944 52,140 58,028 125,624 109,076 68,924 53,984 6.75%
-
Net Worth 51,235 23,100 29,637 39,275 9,932 19,337 18,511 18.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 51,235 23,100 29,637 39,275 9,932 19,337 18,511 18.47%
NOSH 776,250 330,004 329,304 328,433 70,945 214,857 205,681 24.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -3.27% -8.82% -6.19% -4.92% 1.42% 4.18% 6.28% -
ROE -4.85% -18.27% -11.11% -14.16% 21.14% 15.56% 19.56% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.58 14.52 16.59 36.58 155.97 33.48 28.01 -14.96%
EPS -0.32 -1.28 -1.00 -1.68 2.96 1.40 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.09 0.12 0.14 0.09 0.09 -4.09%
Adjusted Per Share Value based on latest NOSH - 328,433
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.94 4.30 4.90 10.74 9.92 6.45 5.17 5.02%
EPS -0.22 -0.38 -0.30 -0.50 0.19 0.27 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0207 0.0266 0.0352 0.0089 0.0173 0.0166 18.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.215 0.055 0.105 0.17 0.275 0.135 0.195 -
P/RPS 2.03 0.38 0.63 0.46 0.18 0.40 0.70 19.39%
P/EPS -63.35 -4.30 -10.50 -10.01 9.29 9.64 11.08 -
EY -1.58 -23.25 -9.52 -9.99 10.76 10.37 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 0.79 1.17 1.42 1.96 1.50 2.17 5.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/06/20 30/05/19 24/05/18 25/05/17 16/05/16 11/05/15 -
Price 0.19 0.29 0.075 0.155 0.31 0.12 0.24 -
P/RPS 1.80 2.00 0.45 0.42 0.20 0.36 0.86 13.08%
P/EPS -55.99 -22.68 -7.50 -9.12 10.47 8.57 13.64 -
EY -1.79 -4.41 -13.33 -10.96 9.55 11.67 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 4.14 0.83 1.29 2.21 1.33 2.67 0.24%

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