[WAJA] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 92.03%
YoY- -106.5%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,554 24,194 32,029 19,775 17,719 13,277 12,162 1.82%
PBT -1,479 -958 543 -8 1,794 -1,348 -60 70.55%
Tax 130 -48 -249 -101 -117 34 -270 -
NP -1,349 -1,006 294 -109 1,677 -1,314 -330 26.43%
-
NP to SH -1,352 -871 313 -109 1,677 -1,216 -330 26.48%
-
Tax Rate - - 45.86% - 6.52% - - -
Total Cost 14,903 25,200 31,735 19,884 16,042 14,591 12,492 2.98%
-
Net Worth 26,344 39,499 41,822 38,150 21,500 15,199 12,571 13.11%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 26,344 39,499 41,822 38,150 21,500 15,199 12,571 13.11%
NOSH 329,304 329,197 321,794 272,500 215,000 190,000 157,142 13.11%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.95% -4.16% 0.92% -0.55% 9.46% -9.90% -2.71% -
ROE -5.13% -2.21% 0.75% -0.29% 7.80% -8.00% -2.63% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.12 7.35 9.96 7.26 8.24 6.99 7.74 -9.97%
EPS -0.41 -0.26 -0.05 -0.04 0.78 -0.64 -0.21 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.12 0.13 0.14 0.10 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 272,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.22 2.17 2.87 1.77 1.59 1.19 1.09 1.89%
EPS -0.12 -0.08 0.03 -0.01 0.15 -0.11 -0.03 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0354 0.0375 0.0342 0.0193 0.0136 0.0113 13.05%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.085 0.145 0.185 0.115 0.24 0.18 0.12 -
P/RPS 2.07 1.97 1.86 1.58 2.91 2.58 1.55 4.93%
P/EPS -20.70 -54.80 190.15 -287.50 30.77 -28.13 -57.14 -15.56%
EY -4.83 -1.82 0.53 -0.35 3.25 -3.56 -1.75 18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.21 1.42 0.82 2.40 2.25 1.50 -5.61%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 29/11/17 25/11/16 20/11/15 28/11/14 19/11/13 -
Price 0.08 0.135 0.195 0.115 0.175 0.16 0.165 -
P/RPS 1.94 1.84 1.96 1.58 2.12 2.29 2.13 -1.54%
P/EPS -19.49 -51.02 200.43 -287.50 22.44 -25.00 -78.57 -20.72%
EY -5.13 -1.96 0.50 -0.35 4.46 -4.00 -1.27 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.50 0.82 1.75 2.00 2.06 -11.34%

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