[WAJA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.89%
YoY- -97.28%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,132 53,584 53,526 54,192 53,300 45,984 51,420 4.76%
PBT 1,450 -1,616 -3,078 -1,542 -1,974 -5,376 -3,072 -
Tax -720 -332 -387 -4 -6 0 544 -
NP 730 -1,948 -3,465 -1,546 -1,980 -5,376 -2,528 -
-
NP to SH 730 -1,948 -3,465 -1,546 -1,980 -5,376 -2,528 -
-
Tax Rate 49.66% - - - - - - -
Total Cost 54,402 55,532 56,991 55,738 55,280 51,360 53,948 0.56%
-
Net Worth 14,282 12,567 12,095 15,263 14,999 14,451 17,882 -13.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,282 12,567 12,095 15,263 14,999 14,451 17,882 -13.92%
NOSH 158,695 157,096 151,194 152,631 149,999 144,516 178,823 -7.65%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.32% -3.64% -6.47% -2.85% -3.71% -11.69% -4.92% -
ROE 5.11% -15.50% -28.65% -10.13% -13.20% -37.20% -14.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.74 34.11 35.40 35.51 35.53 31.82 28.75 13.46%
EPS 0.46 -1.24 -2.29 -1.01 -1.32 -3.72 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.10 0.10 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 154,545
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.94 4.81 4.80 4.86 4.78 4.12 4.61 4.72%
EPS 0.07 -0.17 -0.31 -0.14 -0.18 -0.48 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0113 0.0108 0.0137 0.0135 0.013 0.016 -13.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.075 0.09 0.10 0.12 0.14 0.17 -
P/RPS 0.30 0.22 0.25 0.28 0.34 0.44 0.59 -36.32%
P/EPS 22.83 -6.05 -3.93 -9.87 -9.09 -3.76 -12.03 -
EY 4.38 -16.53 -25.46 -10.13 -11.00 -26.57 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.13 1.00 1.20 1.40 1.70 -22.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 20/02/13 21/11/12 16/08/12 30/05/12 29/02/12 -
Price 0.15 0.10 0.08 0.10 0.11 0.11 0.15 -
P/RPS 0.43 0.29 0.23 0.28 0.31 0.35 0.52 -11.91%
P/EPS 32.61 -8.06 -3.49 -9.87 -8.33 -2.96 -10.61 -
EY 3.07 -12.40 -28.65 -10.13 -12.00 -33.82 -9.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.25 1.00 1.00 1.10 1.10 1.50 7.42%

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