[WAJA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.34%
YoY- -1900.0%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,396 53,526 40,644 26,650 11,496 51,420 37,047 -49.21%
PBT -404 -3,078 -1,157 -987 -1,344 -3,072 -1,153 -50.26%
Tax -83 -387 -3 -3 0 544 565 -
NP -487 -3,465 -1,160 -990 -1,344 -2,528 -588 -11.79%
-
NP to SH -487 -3,465 -1,160 -990 -1,344 -2,528 -588 -11.79%
-
Tax Rate - - - - - - - -
Total Cost 13,883 56,991 41,804 27,640 12,840 53,948 37,635 -48.53%
-
Net Worth 12,567 12,095 15,263 14,999 14,451 17,882 23,519 -34.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 12,567 12,095 15,263 14,999 14,451 17,882 23,519 -34.12%
NOSH 157,096 151,194 152,631 149,999 144,516 178,823 195,999 -13.70%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.64% -6.47% -2.85% -3.71% -11.69% -4.92% -1.59% -
ROE -3.88% -28.65% -7.60% -6.60% -9.30% -14.14% -2.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.53 35.40 26.63 17.77 7.95 28.75 18.90 -41.13%
EPS -0.31 -2.29 -0.76 -0.66 -0.93 -1.41 -0.30 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.10 0.10 0.10 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 153,913
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.20 4.80 3.64 2.39 1.03 4.61 3.32 -49.22%
EPS -0.04 -0.31 -0.10 -0.09 -0.12 -0.23 -0.05 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0108 0.0137 0.0135 0.013 0.016 0.0211 -34.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.075 0.09 0.10 0.12 0.14 0.17 0.09 -
P/RPS 0.88 0.25 0.38 0.68 1.76 0.59 0.48 49.73%
P/EPS -24.19 -3.93 -13.16 -18.18 -15.05 -12.03 -30.00 -13.35%
EY -4.13 -25.46 -7.60 -5.50 -6.64 -8.32 -3.33 15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.13 1.00 1.20 1.40 1.70 0.75 16.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 21/11/12 16/08/12 30/05/12 29/02/12 18/11/11 -
Price 0.10 0.08 0.10 0.11 0.11 0.15 0.17 -
P/RPS 1.17 0.23 0.38 0.62 1.38 0.52 0.90 19.09%
P/EPS -32.26 -3.49 -13.16 -16.67 -11.83 -10.61 -56.67 -31.28%
EY -3.10 -28.65 -7.60 -6.00 -8.45 -9.42 -1.76 45.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 1.00 1.10 1.10 1.50 1.42 -8.14%

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