[WAJA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.24%
YoY- -725.0%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,254 55,239 53,339 55,018 54,511 51,188 51,420 3.64%
PBT -1,318 -2,090 -3,030 -3,076 -3,594 -4,434 -3,073 -43.15%
Tax -745 -471 -388 -24 21 545 545 -
NP -2,063 -2,561 -3,418 -3,100 -3,573 -3,889 -2,528 -12.68%
-
NP to SH -2,063 -2,561 -3,418 -3,100 -3,573 -3,889 -2,528 -12.68%
-
Tax Rate - - - - - - - -
Total Cost 56,317 57,800 56,757 58,118 58,084 55,077 53,948 2.90%
-
Net Worth 13,941 12,567 12,452 15,454 15,391 14,451 14,184 -1.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 13,941 12,567 12,452 15,454 15,391 14,451 14,184 -1.14%
NOSH 154,909 157,096 155,655 154,545 153,913 144,516 141,846 6.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.80% -4.64% -6.41% -5.63% -6.55% -7.60% -4.92% -
ROE -14.80% -20.38% -27.45% -20.06% -23.21% -26.91% -17.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.02 35.16 34.27 35.60 35.42 35.42 36.25 -2.27%
EPS -1.33 -1.63 -2.20 -2.01 -2.32 -2.69 -1.78 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.10 0.10 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 154,545
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.87 4.95 4.78 4.93 4.89 4.59 4.61 3.72%
EPS -0.19 -0.23 -0.31 -0.28 -0.32 -0.35 -0.23 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0113 0.0112 0.0139 0.0138 0.013 0.0127 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.075 0.09 0.10 0.12 0.14 0.17 -
P/RPS 0.30 0.21 0.26 0.28 0.34 0.40 0.47 -25.88%
P/EPS -7.88 -4.60 -4.10 -4.99 -5.17 -5.20 -9.54 -11.97%
EY -12.68 -21.74 -24.40 -20.06 -19.35 -19.22 -10.48 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.13 1.00 1.20 1.40 1.70 -22.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 20/02/13 21/11/12 16/08/12 30/05/12 29/02/12 -
Price 0.15 0.10 0.08 0.10 0.11 0.11 0.15 -
P/RPS 0.43 0.28 0.23 0.28 0.31 0.31 0.41 3.22%
P/EPS -11.26 -6.13 -3.64 -4.99 -4.74 -4.09 -8.42 21.40%
EY -8.88 -16.30 -27.45 -20.06 -21.10 -24.46 -11.88 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.25 1.00 1.00 1.10 1.10 1.50 7.42%

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