[WAJA] QoQ 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- -238.79%
YoY- 50.49%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
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 13,277 15,165 12,546 12,997 12,162 14,170 13,396 -0.59%
PBT -1,348 395 25 -1,104 -60 1,129 -404 123.12%
Tax 34 -486 -3 -14 -270 -277 -83 -
NP -1,314 -91 22 -1,118 -330 852 -487 93.69%
-
NP to SH -1,216 13 154 -1,118 -330 852 -487 83.94%
-
Tax Rate - 123.04% 12.00% - - 24.53% - -
Total Cost 14,591 15,256 12,524 14,115 12,492 13,318 13,883 3.36%
-
Net Worth 15,199 10,399 13,688 13,760 12,571 13,941 12,567 13.50%
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 15,199 10,399 13,688 13,760 12,571 13,941 12,567 13.50%
NOSH 190,000 130,000 171,111 172,000 157,142 154,909 157,096 13.50%
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 -9.90% -0.60% 0.18% -8.60% -2.71% 6.01% -3.64% -
ROE -8.00% 0.13% 1.13% -8.13% -2.63% 6.11% -3.88% -
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 6.99 11.67 7.33 7.56 7.74 9.15 8.53 -12.42%
EPS -0.64 0.01 0.09 -0.65 -0.21 0.55 -0.31 62.06%
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 1.32 1.51 1.25 1.29 1.21 1.41 1.33 -0.50%
EPS -0.12 0.00 0.02 -0.11 -0.03 0.08 -0.05 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0103 0.0136 0.0137 0.0125 0.0139 0.0125 13.41%
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 2.58 1.46 2.25 1.72 1.55 1.15 0.88 104.71%
P/EPS -28.13 1,700.00 183.33 -20.00 -57.14 19.09 -24.19 10.57%
EY -3.56 0.06 0.55 -5.00 -1.75 5.24 -4.13 -9.41%
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 2.29 1.76 2.45 2.32 2.13 1.64 1.17 56.40%
P/EPS -25.00 2,050.00 200.00 -26.92 -78.57 27.27 -32.26 -15.61%
EY -4.00 0.05 0.50 -3.71 -1.27 3.67 -3.10 18.50%
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