[WAJA] YoY 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- 144.1%
YoY- 237.91%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 24,194 32,029 19,775 17,719 13,277 12,162 13,994 9.54%
PBT -958 543 -8 1,794 -1,348 -60 -170 33.38%
Tax -48 -249 -101 -117 34 -270 0 -
NP -1,006 294 -109 1,677 -1,314 -330 -170 34.47%
-
NP to SH -871 313 -109 1,677 -1,216 -330 -170 31.28%
-
Tax Rate - 45.86% - 6.52% - - - -
Total Cost 25,200 31,735 19,884 16,042 14,591 12,492 14,164 10.07%
-
Net Worth 39,499 41,822 38,150 21,500 15,199 12,571 15,454 16.92%
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 38,150 21,500 15,199 12,571 15,454 16.92%
NOSH 329,197 321,794 272,500 215,000 190,000 157,142 154,545 13.42%
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 -4.16% 0.92% -0.55% 9.46% -9.90% -2.71% -1.21% -
ROE -2.21% 0.75% -0.29% 7.80% -8.00% -2.63% -1.10% -
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 7.35 9.96 7.26 8.24 6.99 7.74 9.05 -3.40%
EPS -0.26 -0.05 -0.04 0.78 -0.64 -0.21 -0.11 15.40%
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 2.17 2.87 1.77 1.59 1.19 1.09 1.25 9.62%
EPS -0.08 0.03 -0.01 0.15 -0.11 -0.03 -0.02 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0375 0.0342 0.0193 0.0136 0.0113 0.0139 16.85%
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 1.97 1.86 1.58 2.91 2.58 1.55 1.10 10.19%
P/EPS -54.80 190.15 -287.50 30.77 -28.13 -57.14 -90.91 -8.08%
EY -1.82 0.53 -0.35 3.25 -3.56 -1.75 -1.10 8.75%
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 1.84 1.96 1.58 2.12 2.29 2.13 1.10 8.94%
P/EPS -51.02 200.43 -287.50 22.44 -25.00 -78.57 -90.91 -9.17%
EY -1.96 0.50 -0.35 4.46 -4.00 -1.27 -1.10 10.10%
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