[WAJA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 114.0%
YoY- 131.62%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 52,610 40,988 27,711 12,546 52,792 39,728 27,566 53.68%
PBT -2,719 -928 420 25 -457 666 725 -
Tax -273 -454 -488 -3 -643 -631 -360 -16.79%
NP -2,992 -1,382 -68 22 -1,100 35 365 -
-
NP to SH -2,992 -1,049 167 154 -1,100 35 365 -
-
Tax Rate - - 116.19% 12.00% - 94.74% 49.66% -
Total Cost 55,602 42,370 27,779 12,524 53,892 39,693 27,201 60.85%
-
Net Worth 14,753 14,223 13,359 13,688 13,752 13,999 14,282 2.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 14,753 14,223 13,359 13,688 13,752 13,999 14,282 2.18%
NOSH 184,419 177,796 166,999 171,111 171,904 175,000 158,695 10.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.69% -3.37% -0.25% 0.18% -2.08% 0.09% 1.32% -
ROE -20.28% -7.38% 1.25% 1.13% -8.00% 0.25% 2.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.53 23.05 16.59 7.33 30.71 22.70 17.37 39.08%
EPS -1.44 -0.59 0.19 0.09 -0.64 0.02 0.23 -
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 0.08 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 171,111
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.72 3.68 2.48 1.13 4.73 3.56 2.47 53.80%
EPS -0.27 -0.09 0.01 0.01 -0.10 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0128 0.012 0.0123 0.0123 0.0126 0.0128 2.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.18 0.17 0.165 0.13 0.12 0.105 -
P/RPS 0.58 0.78 1.02 2.25 0.42 0.53 0.60 -2.22%
P/EPS -10.17 -30.51 170.00 183.33 -20.32 600.00 45.65 -
EY -9.83 -3.28 0.59 0.55 -4.92 0.17 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.25 2.13 2.06 1.63 1.50 1.17 45.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 04/03/15 28/11/14 21/08/14 30/05/14 28/02/14 19/11/13 19/08/13 -
Price 0.15 0.16 0.205 0.18 0.175 0.165 0.15 -
P/RPS 0.53 0.69 1.24 2.45 0.57 0.73 0.86 -27.51%
P/EPS -9.25 -27.12 205.00 200.00 -27.35 825.00 65.22 -
EY -10.82 -3.69 0.49 0.50 -3.66 0.12 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.00 2.56 2.25 2.19 2.06 1.67 8.19%

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