[WAJA] YoY Cumulative 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- -509.65%
YoY- -364.76%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 19,354 11,979 13,661 29,932 27,663 17,983 14,401 5.04%
PBT -242 -900 -845 -1,216 779 800 939 -
Tax -390 -156 -1 -258 -385 -48 -34 50.11%
NP -632 -1,056 -846 -1,474 394 752 905 -
-
NP to SH -621 -1,055 -823 -1,390 525 752 905 -
-
Tax Rate - - - - 49.42% 6.00% 3.62% -
Total Cost 19,986 13,035 14,507 31,406 27,269 17,231 13,496 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 -1.21% -4.57% -2.78% -3.54% 5.29% 3.89% 4.89% -
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 2.64 3.63 4.15 9.15 38.99 8.37 7.00 -14.98%
EPS -0.08 -0.32 -0.25 -0.42 0.74 0.35 0.44 -
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 1.74 1.07 1.23 2.68 2.48 1.61 1.29 5.10%
EPS -0.06 -0.09 -0.07 -0.12 0.05 0.07 0.08 -
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 8.13 1.52 2.53 1.86 0.71 1.61 2.79 19.49%
P/EPS -253.41 -17.20 -42.01 -40.03 37.16 38.57 44.32 -
EY -0.39 -5.81 -2.38 -2.50 2.69 2.59 2.26 -
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 7.19 7.99 1.81 1.69 0.80 1.43 3.43 13.11%
P/EPS -223.94 -90.71 -30.01 -36.50 41.89 34.29 54.55 -
EY -0.45 -1.10 -3.33 -2.74 2.39 2.92 1.83 -
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