[WAJA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
04-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -32.4%
YoY- -44.01%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 17,719 15,898 14,401 11,622 13,277 15,165 12,546 25.85%
PBT 1,794 778 939 -1,791 -1,348 395 25 1622.36%
Tax -117 -91 -34 181 34 -486 -3 1047.47%
NP 1,677 687 905 -1,610 -1,314 -91 22 1693.06%
-
NP to SH 1,677 687 905 -1,610 -1,216 13 154 390.58%
-
Tax Rate 6.52% 11.70% 3.62% - - 123.04% 12.00% -
Total Cost 16,042 15,211 13,496 13,232 14,591 15,256 12,524 17.92%
-
Net Worth 21,500 18,763 18,511 15,967 15,199 10,399 13,688 35.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 21,500 18,763 18,511 15,967 15,199 10,399 13,688 35.08%
NOSH 215,000 208,484 205,681 199,591 190,000 130,000 171,111 16.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.46% 4.32% 6.28% -13.85% -9.90% -0.60% 0.18% -
ROE 7.80% 3.66% 4.89% -10.08% -8.00% 0.13% 1.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.24 7.63 7.00 5.82 6.99 11.67 7.33 8.10%
EPS 0.78 0.33 0.44 -0.80 -0.64 0.01 0.09 321.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.08 0.08 0.08 0.08 16.02%
Adjusted Per Share Value based on latest NOSH - 199,591
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.59 1.43 1.29 1.04 1.19 1.36 1.13 25.54%
EPS 0.15 0.06 0.08 -0.14 -0.11 0.00 0.01 507.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0168 0.0166 0.0143 0.0136 0.0093 0.0123 34.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.24 0.305 0.195 0.165 0.18 0.17 0.165 -
P/RPS 2.91 4.00 2.79 2.83 2.58 1.46 2.25 18.68%
P/EPS 30.77 92.56 44.32 -20.46 -28.13 1,700.00 183.33 -69.53%
EY 3.25 1.08 2.26 -4.89 -3.56 0.06 0.55 226.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.39 2.17 2.06 2.25 2.13 2.06 10.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 11/05/15 04/03/15 28/11/14 21/08/14 30/05/14 -
Price 0.175 0.215 0.24 0.15 0.16 0.205 0.18 -
P/RPS 2.12 2.82 3.43 2.58 2.29 1.76 2.45 -9.18%
P/EPS 22.44 65.25 54.55 -18.60 -25.00 2,050.00 200.00 -76.70%
EY 4.46 1.53 1.83 -5.38 -4.00 0.05 0.50 329.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.39 2.67 1.88 2.00 2.56 2.25 -15.41%

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