[WAJA] YoY 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- -238.79%
YoY- 50.49%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
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 26,020 16,851 11,622 12,997 12,694 14,373 11,767 14.12%
PBT 654 -742 -1,791 -1,104 -1,873 -1,919 157 26.81%
Tax -74 110 181 -14 -385 -21 927 -
NP 580 -632 -1,610 -1,118 -2,258 -1,940 1,084 -9.88%
-
NP to SH 714 -632 -1,610 -1,118 -2,258 -1,940 1,084 -6.71%
-
Tax Rate 11.31% - - - - - -590.45% -
Total Cost 25,440 17,483 13,232 14,115 14,952 16,313 10,683 15.54%
-
Net Worth 9,897 21,793 15,967 13,760 12,452 14,184 10,166 -0.44%
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 9,897 21,793 15,967 13,760 12,452 14,184 10,166 -0.44%
NOSH 70,693 217,931 199,591 172,000 155,655 141,846 203,333 -16.13%
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 2.23% -3.75% -13.85% -8.60% -17.79% -13.50% 9.21% -
ROE 7.21% -2.90% -10.08% -8.13% -18.13% -13.68% 10.66% -
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 36.81 7.73 5.82 7.56 8.16 10.13 5.79 36.06%
EPS 1.01 -0.29 -0.80 -0.65 -1.45 -1.37 0.53 11.33%
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 2.33 1.51 1.04 1.17 1.14 1.29 1.06 14.01%
EPS 0.06 -0.06 -0.14 -0.10 -0.20 -0.17 0.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0195 0.0143 0.0123 0.0112 0.0127 0.0091 -0.36%
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 0.34 2.26 2.83 1.72 1.10 1.68 0.52 -6.83%
P/EPS 12.38 -60.34 -20.46 -20.00 -6.20 -12.43 5.63 14.02%
EY 8.08 -1.66 -4.89 -5.00 -16.12 -8.05 17.77 -12.29%
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 0.46 2.00 2.58 2.32 0.98 1.48 0.86 -9.89%
P/EPS 16.83 -53.45 -18.60 -26.92 -5.51 -10.97 9.38 10.22%
EY 5.94 -1.87 -5.38 -3.71 -18.13 -9.12 10.66 -9.27%
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