[WAJA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2457.18%
YoY- 68.25%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 54,650 55,422 50,184 52,792 52,970 55,132 53,584 1.32%
PBT -1,237 840 100 -457 888 1,450 -1,616 -16.30%
Tax -605 -976 -12 -643 -841 -720 -332 49.13%
NP -1,842 -136 88 -1,100 46 730 -1,948 -3.65%
-
NP to SH -1,398 334 616 -1,100 46 730 -1,948 -19.82%
-
Tax Rate - 116.19% 12.00% - 94.71% 49.66% - -
Total Cost 56,493 55,558 50,096 53,892 52,924 54,402 55,532 1.14%
-
Net Worth 14,223 13,359 13,688 13,752 13,999 14,282 12,567 8.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 14,223 13,359 13,688 13,752 13,999 14,282 12,567 8.59%
NOSH 177,796 166,999 171,111 171,904 174,997 158,695 157,096 8.59%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.37% -0.25% 0.18% -2.08% 0.09% 1.32% -3.64% -
ROE -9.83% 2.50% 4.50% -8.00% 0.33% 5.11% -15.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.74 33.19 29.33 30.71 30.27 34.74 34.11 -6.69%
EPS -0.79 0.38 0.36 -0.64 0.03 0.46 -1.24 -25.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.09 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 172,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.90 4.97 4.50 4.73 4.75 4.94 4.81 1.24%
EPS -0.13 0.03 0.06 -0.10 0.00 0.07 -0.17 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.012 0.0123 0.0123 0.0126 0.0128 0.0113 8.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.18 0.17 0.165 0.13 0.12 0.105 0.075 -
P/RPS 0.59 0.51 0.56 0.42 0.40 0.30 0.22 92.91%
P/EPS -22.88 85.00 45.83 -20.32 450.00 22.83 -6.05 142.53%
EY -4.37 1.18 2.18 -4.92 0.22 4.38 -16.53 -58.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.13 2.06 1.63 1.50 1.17 0.94 78.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 21/08/14 30/05/14 28/02/14 19/11/13 19/08/13 22/05/13 -
Price 0.16 0.205 0.18 0.175 0.165 0.15 0.10 -
P/RPS 0.52 0.62 0.61 0.57 0.55 0.43 0.29 47.54%
P/EPS -20.34 102.50 50.00 -27.35 618.75 32.61 -8.06 85.25%
EY -4.92 0.98 2.00 -3.66 0.16 3.07 -12.40 -45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.56 2.25 2.19 2.06 1.67 1.25 36.75%

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