[WAJA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 274.95%
YoY- 140.68%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,933 15,898 15,165 14,170 15,155 11,832 16,434 1.46%
PBT -1,351 778 395 1,129 357 -483 274 -
Tax -17 -91 -486 -277 -3 521 0 -
NP -1,368 687 -91 852 354 38 274 -
-
NP to SH -1,368 687 13 852 354 38 274 -
-
Tax Rate - 11.70% 123.04% 24.53% 0.84% - 0.00% -
Total Cost 19,301 15,211 15,256 13,318 14,801 11,794 16,160 3.00%
-
Net Worth 33,639 18,763 10,399 13,941 15,391 9,500 10,538 21.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 33,639 18,763 10,399 13,941 15,391 9,500 10,538 21.32%
NOSH 224,262 208,484 130,000 154,909 153,913 190,000 210,769 1.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -7.63% 4.32% -0.60% 6.01% 2.34% 0.32% 1.67% -
ROE -4.07% 3.66% 0.13% 6.11% 2.30% 0.40% 2.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.00 7.63 11.67 9.15 9.85 6.23 7.80 0.42%
EPS -0.61 0.33 0.01 0.55 0.23 0.02 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.09 0.08 0.09 0.10 0.05 0.05 20.07%
Adjusted Per Share Value based on latest NOSH - 154,909
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.61 1.43 1.36 1.27 1.36 1.06 1.47 1.52%
EPS -0.12 0.06 0.00 0.08 0.03 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0168 0.0093 0.0125 0.0138 0.0085 0.0095 21.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.09 0.305 0.17 0.105 0.12 0.09 0.05 -
P/RPS 1.13 4.00 1.46 1.15 1.22 1.45 0.64 9.92%
P/EPS -14.75 92.56 1,700.00 19.09 52.17 450.00 38.46 -
EY -6.78 1.08 0.06 5.24 1.92 0.22 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.39 2.13 1.17 1.20 1.80 1.00 -8.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 09/08/10 -
Price 0.09 0.215 0.205 0.15 0.11 0.10 0.05 -
P/RPS 1.13 2.82 1.76 1.64 1.12 1.61 0.64 9.92%
P/EPS -14.75 65.25 2,050.00 27.27 47.83 500.00 38.46 -
EY -6.78 1.53 0.05 3.67 2.09 0.20 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.39 2.56 1.67 1.10 2.00 1.00 -8.15%

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