[WAJA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9453.85%
YoY- -268.48%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 15,898 14,401 11,622 13,277 15,165 12,546 12,997 14.41%
PBT 778 939 -1,791 -1,348 395 25 -1,104 -
Tax -91 -34 181 34 -486 -3 -14 249.48%
NP 687 905 -1,610 -1,314 -91 22 -1,118 -
-
NP to SH 687 905 -1,610 -1,216 13 154 -1,118 -
-
Tax Rate 11.70% 3.62% - - 123.04% 12.00% - -
Total Cost 15,211 13,496 13,232 14,591 15,256 12,524 14,115 5.12%
-
Net Worth 18,763 18,511 15,967 15,199 10,399 13,688 13,760 23.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,763 18,511 15,967 15,199 10,399 13,688 13,760 23.03%
NOSH 208,484 205,681 199,591 190,000 130,000 171,111 172,000 13.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.32% 6.28% -13.85% -9.90% -0.60% 0.18% -8.60% -
ROE 3.66% 4.89% -10.08% -8.00% 0.13% 1.13% -8.13% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.63 7.00 5.82 6.99 11.67 7.33 7.56 0.61%
EPS 0.33 0.44 -0.80 -0.64 0.01 0.09 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.43 1.29 1.04 1.19 1.36 1.13 1.17 14.35%
EPS 0.06 0.08 -0.14 -0.11 0.00 0.01 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0166 0.0143 0.0136 0.0093 0.0123 0.0123 23.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.305 0.195 0.165 0.18 0.17 0.165 0.13 -
P/RPS 4.00 2.79 2.83 2.58 1.46 2.25 1.72 75.80%
P/EPS 92.56 44.32 -20.46 -28.13 1,700.00 183.33 -20.00 -
EY 1.08 2.26 -4.89 -3.56 0.06 0.55 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.17 2.06 2.25 2.13 2.06 1.63 63.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 11/05/15 04/03/15 28/11/14 21/08/14 30/05/14 28/02/14 -
Price 0.215 0.24 0.15 0.16 0.205 0.18 0.175 -
P/RPS 2.82 3.43 2.58 2.29 1.76 2.45 2.32 13.93%
P/EPS 65.25 54.55 -18.60 -25.00 2,050.00 200.00 -26.92 -
EY 1.53 1.83 -5.38 -4.00 0.05 0.50 -3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.67 1.88 2.00 2.56 2.25 2.19 6.01%

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