[WAJA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -45.78%
YoY- -54.25%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 109,232 71,832 60,598 55,422 55,132 53,300 47,120 15.02%
PBT 2,244 -1,102 3,434 840 1,450 -1,974 -932 -
Tax -1,282 -130 -250 -976 -720 -6 1,042 -
NP 962 -1,232 3,184 -136 730 -1,980 110 43.48%
-
NP to SH 1,496 -1,232 3,184 334 730 -1,980 110 54.43%
-
Tax Rate 57.13% - 7.28% 116.19% 49.66% - - -
Total Cost 108,270 73,064 57,414 55,558 54,402 55,280 47,010 14.90%
-
Net Worth 38,895 16,500 18,607 13,359 14,282 14,999 9,166 27.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 38,895 16,500 18,607 13,359 14,282 14,999 9,166 27.21%
NOSH 299,200 109,999 206,753 166,999 158,695 149,999 183,333 8.49%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.88% -1.72% 5.25% -0.25% 1.32% -3.71% 0.23% -
ROE 3.85% -7.47% 17.11% 2.50% 5.11% -13.20% 1.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.51 65.30 29.31 33.19 34.74 35.53 25.70 6.02%
EPS 0.50 -1.12 1.54 0.38 0.46 -1.32 0.06 42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.09 0.08 0.09 0.10 0.05 17.24%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.80 6.44 5.43 4.97 4.94 4.78 4.23 15.01%
EPS 0.13 -0.11 0.29 0.03 0.07 -0.18 0.01 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0148 0.0167 0.012 0.0128 0.0135 0.0082 27.27%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.29 0.09 0.305 0.17 0.105 0.12 0.09 -
P/RPS 0.79 0.14 1.04 0.51 0.30 0.34 0.35 14.51%
P/EPS 58.00 -8.04 19.81 85.00 22.83 -9.09 150.00 -14.63%
EY 1.72 -12.44 5.05 1.18 4.38 -11.00 0.67 16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.60 3.39 2.13 1.17 1.20 1.80 3.63%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 -
Price 0.225 0.09 0.215 0.205 0.15 0.11 0.10 -
P/RPS 0.62 0.14 0.73 0.62 0.43 0.31 0.39 8.02%
P/EPS 45.00 -8.04 13.96 102.50 32.61 -8.33 166.67 -19.58%
EY 2.22 -12.44 7.16 0.98 3.07 -12.00 0.60 24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.60 2.39 2.56 1.67 1.10 2.00 -2.38%

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