[WAJA] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -164.2%
YoY- -4078.51%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 58,092 41,222 52,616 99,608 122,245 81,711 64,869 -1.46%
PBT -26,848 -4,018 -7,156 -9,957 55 95 2,769 -
Tax -18,590 297 135 -311 -786 -240 -132 93.39%
NP -45,438 -3,721 -7,021 -10,268 -731 -145 2,637 -
-
NP to SH -44,032 -3,714 -7,317 -9,527 -228 -11 2,637 -
-
Tax Rate - - - - 1,429.09% 252.63% 4.77% -
Total Cost 103,530 44,943 59,637 109,876 122,976 81,856 62,232 7.02%
-
Net Worth 30,543 35,694 23,051 29,637 41,822 38,150 21,266 4.94%
Dividend
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 30,543 35,694 23,051 29,637 41,822 38,150 21,266 4.94%
NOSH 1,085,134 586,013 329,304 329,304 322,344 272,500 212,661 24.26%
Ratio Analysis
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -78.22% -9.03% -13.34% -10.31% -0.60% -0.18% 4.07% -
ROE -144.16% -10.41% -31.74% -32.15% -0.55% -0.03% 12.40% -
Per Share
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.71 8.08 15.98 30.25 38.00 29.99 30.50 -20.01%
EPS -4.57 -0.83 -2.22 -2.90 -0.23 0.00 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.07 0.07 0.09 0.13 0.14 0.10 -14.82%
Adjusted Per Share Value based on latest NOSH - 329,304
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.21 3.70 4.72 8.93 10.96 7.33 5.82 -1.46%
EPS -3.95 -0.33 -0.66 -0.85 -0.02 0.00 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.032 0.0207 0.0266 0.0375 0.0342 0.0191 4.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.065 0.205 0.09 0.13 0.21 0.125 0.175 -
P/RPS 1.14 2.54 0.56 0.43 0.55 0.42 0.57 9.68%
P/EPS -1.50 -28.15 -4.05 -4.49 -296.32 -3,096.59 14.11 -
EY -66.54 -3.55 -24.69 -22.25 -0.34 -0.03 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.93 1.29 1.44 1.62 0.89 1.75 2.90%
Price Multiplier on Announcement Date
30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/08/23 31/03/21 27/02/20 28/02/19 27/02/18 28/02/17 19/02/16 -
Price 0.09 0.215 0.105 0.115 0.185 0.17 0.155 -
P/RPS 1.58 2.66 0.66 0.38 0.49 0.57 0.51 16.26%
P/EPS -2.08 -29.52 -4.73 -3.98 -261.04 -4,211.36 12.50 -
EY -48.05 -3.39 -21.16 -25.16 -0.38 -0.02 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.07 1.50 1.28 1.42 1.21 1.55 9.20%

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