[WAJA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.72%
YoY- -8005.88%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,694 13,994 15,155 11,496 14,373 13,487 11,832 4.77%
PBT -1,873 -170 357 -1,344 -1,919 -688 -483 145.81%
Tax -385 0 -3 0 -21 45 521 -
NP -2,258 -170 354 -1,344 -1,940 -643 38 -
-
NP to SH -2,258 -170 354 -1,344 -1,940 -643 38 -
-
Tax Rate - - 0.84% - - - - -
Total Cost 14,952 14,164 14,801 12,840 16,313 14,130 11,794 17.05%
-
Net Worth 12,452 15,454 15,391 14,451 14,184 21,433 9,500 19.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,452 15,454 15,391 14,451 14,184 21,433 9,500 19.67%
NOSH 155,655 154,545 153,913 144,516 141,846 178,611 190,000 -12.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.79% -1.21% 2.34% -11.69% -13.50% -4.77% 0.32% -
ROE -18.13% -1.10% 2.30% -9.30% -13.68% -3.00% 0.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.16 9.05 9.85 7.95 10.13 7.55 6.23 19.61%
EPS -1.45 -0.11 0.23 -0.93 -1.37 -0.36 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.10 0.10 0.12 0.05 36.60%
Adjusted Per Share Value based on latest NOSH - 144,516
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.14 1.25 1.36 1.03 1.29 1.21 1.06 4.94%
EPS -0.20 -0.02 0.03 -0.12 -0.17 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0139 0.0138 0.013 0.0127 0.0192 0.0085 20.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.10 0.12 0.14 0.17 0.09 0.09 -
P/RPS 1.10 1.10 1.22 1.76 1.68 1.19 1.45 -16.75%
P/EPS -6.20 -90.91 52.17 -15.05 -12.43 -25.00 450.00 -
EY -16.12 -1.10 1.92 -6.64 -8.05 -4.00 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.20 1.40 1.70 0.75 1.80 -26.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 16/08/12 30/05/12 29/02/12 18/11/11 26/08/11 -
Price 0.08 0.10 0.11 0.11 0.15 0.17 0.10 -
P/RPS 0.98 1.10 1.12 1.38 1.48 2.25 1.61 -28.06%
P/EPS -5.51 -90.91 47.83 -11.83 -10.97 -47.22 500.00 -
EY -18.13 -1.10 2.09 -8.45 -9.12 -2.12 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.10 1.10 1.50 1.42 2.00 -36.87%

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