[WAJA] YoY Cumulative 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- 8.44%
YoY- -54.25%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 54,616 35,916 30,299 27,711 27,566 26,650 23,560 15.02%
PBT 1,122 -551 1,717 420 725 -987 -466 -
Tax -641 -65 -125 -488 -360 -3 521 -
NP 481 -616 1,592 -68 365 -990 55 43.48%
-
NP to SH 748 -616 1,592 167 365 -990 55 54.43%
-
Tax Rate 57.13% - 7.28% 116.19% 49.66% - - -
Total Cost 54,135 36,532 28,707 27,779 27,201 27,640 23,505 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 1.92% -3.73% 8.56% 1.25% 2.56% -6.60% 0.60% -
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 18.25 32.65 14.65 16.59 17.37 17.77 12.85 6.01%
EPS 0.25 -0.56 0.77 0.19 0.23 -0.66 0.03 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 4.90 3.22 2.72 2.48 2.47 2.39 2.11 15.06%
EPS 0.07 -0.06 0.14 0.01 0.03 -0.09 0.00 -
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 1.59 0.28 2.08 1.02 0.60 0.68 0.70 14.63%
P/EPS 116.00 -16.07 39.61 170.00 45.65 -18.18 300.00 -14.63%
EY 0.86 -6.22 2.52 0.59 2.19 -5.50 0.33 17.29%
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 1.23 0.28 1.47 1.24 0.86 0.62 0.78 7.87%
P/EPS 90.00 -16.07 27.92 205.00 65.22 -16.67 333.33 -19.58%
EY 1.11 -6.22 3.58 0.49 1.53 -6.00 0.30 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