[WAJA] YoY Cumulative 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- 105.34%
YoY- 411.63%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 81,216 86,645 55,691 48,018 40,988 39,728 40,644 12.22%
PBT -3,395 1,665 -559 3,511 -928 666 -1,157 19.64%
Tax -501 -890 -166 -242 -454 -631 -3 134.57%
NP -3,896 775 -725 3,269 -1,382 35 -1,160 22.36%
-
NP to SH -3,606 1,061 -725 3,269 -1,049 35 -1,160 20.79%
-
Tax Rate - 53.45% - 6.89% - 94.74% - -
Total Cost 85,112 85,870 56,416 44,749 42,370 39,693 41,804 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 329,197 321,794 172,619 210,903 177,796 175,000 152,631 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 -9.13% 2.54% -3.00% 15.50% -7.38% 0.25% -7.60% -
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 24.67 26.93 32.26 22.77 23.05 22.70 26.63 -1.26%
EPS -1.10 0.19 -0.42 1.55 -0.59 0.02 -0.76 6.35%
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 7.28 7.77 4.99 4.31 3.68 3.56 3.64 12.24%
EPS -0.32 0.10 -0.07 0.29 -0.09 0.00 -0.10 21.38%
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 0.59 0.69 0.36 1.05 0.78 0.53 0.38 7.60%
P/EPS -13.24 56.10 -27.38 15.48 -30.51 600.00 -13.16 0.10%
EY -7.56 1.78 -3.65 6.46 -3.28 0.17 -7.60 -0.08%
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 0.55 0.72 0.36 0.77 0.69 0.73 0.38 6.35%
P/EPS -12.32 59.13 -27.38 11.29 -27.12 825.00 -13.16 -1.09%
EY -8.11 1.69 -3.65 8.86 -3.69 0.12 -7.60 1.08%
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