[WAJA] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -609.68%
YoY- -248.01%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 52,610 52,725 53,339 51,420 61,118 47,908 54,882 -0.70%
PBT -2,719 -439 -3,030 -3,073 784 172 -5,788 -11.82%
Tax -274 -644 -388 545 924 92 154 -
NP -2,993 -1,083 -3,418 -2,528 1,708 264 -5,634 -10.00%
-
NP to SH -2,659 -1,083 -3,418 -2,528 1,708 264 -5,634 -11.75%
-
Tax Rate - - - - -117.86% -53.49% - -
Total Cost 55,603 53,808 56,757 53,948 59,410 47,644 60,516 -1.40%
-
Net Worth 15,967 13,760 12,452 14,184 10,166 7,849 8,118 11.92%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 15,967 13,760 12,452 14,184 10,166 7,849 8,118 11.92%
NOSH 199,591 172,000 155,655 141,846 203,333 196,250 202,954 -0.27%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -5.69% -2.05% -6.41% -4.92% 2.79% 0.55% -10.27% -
ROE -16.65% -7.87% -27.45% -17.82% 16.80% 3.36% -69.40% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.36 30.65 34.27 36.25 30.06 24.41 27.04 -0.42%
EPS -1.33 -0.63 -2.20 -1.78 0.84 0.13 -2.78 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.10 0.05 0.04 0.04 12.24%
Adjusted Per Share Value based on latest NOSH - 141,846
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.23 5.25 5.31 5.12 6.08 4.77 5.46 -0.71%
EPS -0.26 -0.11 -0.34 -0.25 0.17 0.03 -0.56 -11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0137 0.0124 0.0141 0.0101 0.0078 0.0081 11.89%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.165 0.13 0.09 0.17 0.03 0.05 0.04 -
P/RPS 0.63 0.42 0.26 0.47 0.10 0.20 0.15 27.00%
P/EPS -12.39 -20.65 -4.10 -9.54 3.57 37.17 -1.44 43.12%
EY -8.07 -4.84 -24.40 -10.48 28.00 2.69 -69.40 -30.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.63 1.13 1.70 0.60 1.25 1.00 12.79%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 04/03/15 28/02/14 20/02/13 29/02/12 18/02/11 22/02/10 25/02/09 -
Price 0.15 0.175 0.08 0.15 0.05 0.06 0.03 -
P/RPS 0.57 0.57 0.23 0.41 0.17 0.25 0.11 31.53%
P/EPS -11.26 -27.79 -3.64 -8.42 5.95 44.60 -1.08 47.77%
EY -8.88 -3.60 -27.45 -11.88 16.80 2.24 -92.53 -32.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.19 1.00 1.50 1.00 1.50 0.75 16.54%

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