[WAJA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.07%
YoY- 34.15%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,725 52,422 54,254 55,239 53,339 55,018 54,511 -2.19%
PBT -439 -1,208 -1,318 -2,090 -3,030 -3,076 -3,594 -75.28%
Tax -644 -1,015 -745 -471 -388 -24 21 -
NP -1,083 -2,223 -2,063 -2,561 -3,418 -3,100 -3,573 -54.77%
-
NP to SH -1,083 -2,223 -2,063 -2,561 -3,418 -3,100 -3,573 -54.77%
-
Tax Rate - - - - - - - -
Total Cost 53,808 54,645 56,317 57,800 56,757 58,118 58,084 -4.95%
-
Net Worth 13,760 12,571 13,941 12,567 12,452 15,454 15,391 -7.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 13,760 12,571 13,941 12,567 12,452 15,454 15,391 -7.17%
NOSH 172,000 157,142 154,909 157,096 155,655 154,545 153,913 7.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.05% -4.24% -3.80% -4.64% -6.41% -5.63% -6.55% -
ROE -7.87% -17.68% -14.80% -20.38% -27.45% -20.06% -23.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.65 33.36 35.02 35.16 34.27 35.60 35.42 -9.16%
EPS -0.63 -1.41 -1.33 -1.63 -2.20 -2.01 -2.32 -57.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.08 0.08 0.10 0.10 -13.78%
Adjusted Per Share Value based on latest NOSH - 157,096
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.73 4.70 4.87 4.95 4.78 4.93 4.89 -2.18%
EPS -0.10 -0.20 -0.19 -0.23 -0.31 -0.28 -0.32 -53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0113 0.0125 0.0113 0.0112 0.0139 0.0138 -7.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.12 0.105 0.075 0.09 0.10 0.12 -
P/RPS 0.42 0.36 0.30 0.21 0.26 0.28 0.34 15.08%
P/EPS -20.65 -8.48 -7.88 -4.60 -4.10 -4.99 -5.17 151.10%
EY -4.84 -11.79 -12.68 -21.74 -24.40 -20.06 -19.35 -60.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.50 1.17 0.94 1.13 1.00 1.20 22.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 19/08/13 22/05/13 20/02/13 21/11/12 16/08/12 -
Price 0.175 0.165 0.15 0.10 0.08 0.10 0.11 -
P/RPS 0.57 0.49 0.43 0.28 0.23 0.28 0.31 49.92%
P/EPS -27.79 -11.66 -11.26 -6.13 -3.64 -4.99 -4.74 224.09%
EY -3.60 -8.57 -8.88 -16.30 -27.45 -20.06 -21.10 -69.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.06 1.67 1.25 1.00 1.00 1.10 58.06%

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