[WAJA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.13%
YoY- -409.62%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 55,198 52,870 54,254 54,511 52,505 56,641 48,422 2.20%
PBT -1,422 -744 -1,318 -3,594 -294 511 -2,364 -8.11%
Tax 90 -773 -745 21 1,448 95 -27 -
NP -1,332 -1,517 -2,063 -3,573 1,154 606 -2,391 -9.28%
-
NP to SH -1,234 -1,281 -2,063 -3,573 1,154 606 -2,391 -10.43%
-
Tax Rate - - - - - -18.59% - -
Total Cost 56,530 54,387 56,317 58,084 51,351 56,035 50,813 1.79%
-
Net Worth 18,763 10,399 13,941 15,391 9,500 10,538 8,099 15.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 18,763 10,399 13,941 15,391 9,500 10,538 8,099 15.02%
NOSH 208,484 130,000 154,909 153,913 190,000 210,769 202,500 0.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -2.41% -2.87% -3.80% -6.55% 2.20% 1.07% -4.94% -
ROE -6.58% -12.32% -14.80% -23.21% 12.15% 5.75% -29.52% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.48 40.67 35.02 35.42 27.63 26.87 23.91 1.71%
EPS -0.59 -0.99 -1.33 -2.32 0.61 0.29 -1.18 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.10 0.05 0.05 0.04 14.46%
Adjusted Per Share Value based on latest NOSH - 153,913
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.49 5.26 5.40 5.42 5.22 5.64 4.82 2.19%
EPS -0.12 -0.13 -0.21 -0.36 0.11 0.06 -0.24 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0103 0.0139 0.0153 0.0095 0.0105 0.0081 14.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.305 0.17 0.105 0.12 0.09 0.05 0.03 -
P/RPS 1.15 0.42 0.30 0.34 0.33 0.19 0.13 43.78%
P/EPS -51.53 -17.25 -7.88 -5.17 14.82 17.39 -2.54 65.10%
EY -1.94 -5.80 -12.68 -19.35 6.75 5.75 -39.36 -39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.13 1.17 1.20 1.80 1.00 0.75 28.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 09/08/10 24/08/09 -
Price 0.215 0.205 0.15 0.11 0.10 0.05 0.02 -
P/RPS 0.81 0.50 0.43 0.31 0.36 0.19 0.08 47.05%
P/EPS -36.32 -20.80 -11.26 -4.74 16.46 17.39 -1.69 66.70%
EY -2.75 -4.81 -8.88 -21.10 6.07 5.75 -59.04 -40.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.56 1.67 1.10 2.00 1.00 0.50 29.77%

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