[WAJA] YoY Annualized Quarter 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- 43.78%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 71,932 57,604 50,184 53,584 45,984 46,912 62,956 2.24%
PBT 3,200 3,756 100 -1,616 -5,376 68 1,352 15.42%
Tax -192 -136 -12 -332 0 0 -12 58.67%
NP 3,008 3,620 88 -1,948 -5,376 68 1,340 14.41%
-
NP to SH 3,008 3,620 616 -1,948 -5,376 68 1,340 14.41%
-
Tax Rate 6.00% 3.62% 12.00% - - 0.00% 0.89% -
Total Cost 68,924 53,984 50,096 55,532 51,360 46,844 61,616 1.88%
-
Net Worth 19,337 18,511 13,688 12,567 14,451 8,500 7,882 16.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 19,337 18,511 13,688 12,567 14,451 8,500 7,882 16.11%
NOSH 214,857 205,681 171,111 157,096 144,516 170,000 197,058 1.45%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.18% 6.28% 0.18% -3.64% -11.69% 0.14% 2.13% -
ROE 15.56% 19.56% 4.50% -15.50% -37.20% 0.80% 17.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.48 28.01 29.33 34.11 31.82 27.60 31.95 0.78%
EPS 1.40 1.76 0.36 -1.24 -3.72 0.04 0.68 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.10 0.05 0.04 14.45%
Adjusted Per Share Value based on latest NOSH - 157,096
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.45 5.17 4.50 4.81 4.12 4.21 5.65 2.22%
EPS 0.27 0.32 0.06 -0.17 -0.48 0.01 0.12 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0166 0.0123 0.0113 0.013 0.0076 0.0071 15.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.135 0.195 0.165 0.075 0.14 0.05 0.06 -
P/RPS 0.40 0.70 0.56 0.22 0.44 0.18 0.19 13.19%
P/EPS 9.64 11.08 45.83 -6.05 -3.76 125.00 8.82 1.49%
EY 10.37 9.03 2.18 -16.53 -26.57 0.80 11.33 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.17 2.06 0.94 1.40 1.00 1.50 0.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 11/05/15 30/05/14 22/05/13 30/05/12 31/05/11 21/05/10 -
Price 0.12 0.24 0.18 0.10 0.11 0.09 0.04 -
P/RPS 0.36 0.86 0.61 0.29 0.35 0.33 0.13 18.48%
P/EPS 8.57 13.64 50.00 -8.06 -2.96 225.00 5.88 6.47%
EY 11.67 7.33 2.00 -12.40 -33.82 0.44 17.00 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.67 2.25 1.25 1.10 1.80 1.00 4.86%

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