[WAJA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2457.18%
YoY- 68.25%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,711 64,869 52,610 52,792 53,526 51,420 61,118 4.95%
PBT 95 2,769 -2,719 -457 -3,078 -3,072 787 -29.67%
Tax -240 -132 -273 -643 -387 544 924 -
NP -145 2,637 -2,992 -1,100 -3,465 -2,528 1,711 -
-
NP to SH -11 2,637 -2,992 -1,100 -3,465 -2,528 1,711 -
-
Tax Rate 252.63% 4.77% - - - - -117.41% -
Total Cost 81,856 62,232 55,602 53,892 56,991 53,948 59,407 5.48%
-
Net Worth 38,150 21,266 14,753 13,752 12,095 17,882 10,129 24.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 38,150 21,266 14,753 13,752 12,095 17,882 10,129 24.70%
NOSH 272,500 212,661 184,419 171,904 151,194 178,823 202,588 5.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.18% 4.07% -5.69% -2.08% -6.47% -4.92% 2.80% -
ROE -0.03% 12.40% -20.28% -8.00% -28.65% -14.14% 16.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.99 30.50 28.53 30.71 35.40 28.75 30.17 -0.09%
EPS 0.00 1.24 -1.44 -0.64 -2.29 -1.41 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.10 0.08 0.08 0.08 0.10 0.05 18.70%
Adjusted Per Share Value based on latest NOSH - 172,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.13 6.45 5.23 5.25 5.33 5.12 6.08 4.95%
EPS 0.00 0.26 -0.30 -0.11 -0.34 -0.25 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0212 0.0147 0.0137 0.012 0.0178 0.0101 24.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.125 0.175 0.165 0.13 0.09 0.17 0.03 -
P/RPS 0.42 0.57 0.58 0.42 0.25 0.59 0.10 26.99%
P/EPS -3,096.59 14.11 -10.17 -20.32 -3.93 -12.03 3.55 -
EY -0.03 7.09 -9.83 -4.92 -25.46 -8.32 28.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.75 2.06 1.63 1.13 1.70 0.60 6.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 19/02/16 04/03/15 28/02/14 20/02/13 29/02/12 18/02/11 -
Price 0.17 0.155 0.15 0.175 0.08 0.15 0.05 -
P/RPS 0.57 0.51 0.53 0.57 0.23 0.52 0.17 22.31%
P/EPS -4,211.36 12.50 -9.25 -27.35 -3.49 -10.61 5.92 -
EY -0.02 8.00 -10.82 -3.66 -28.65 -9.42 16.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.55 1.88 2.19 1.00 1.50 1.00 3.22%

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