[WAJA] QoQ Annualized 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- -45.78%
YoY- -54.25%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 57,604 52,610 54,650 55,422 50,184 52,792 52,970 5.75%
PBT 3,756 -2,719 -1,237 840 100 -457 888 161.77%
Tax -136 -273 -605 -976 -12 -643 -841 -70.35%
NP 3,620 -2,992 -1,842 -136 88 -1,100 46 1741.29%
-
NP to SH 3,620 -2,992 -1,398 334 616 -1,100 46 1741.29%
-
Tax Rate 3.62% - - 116.19% 12.00% - 94.71% -
Total Cost 53,984 55,602 56,493 55,558 50,096 53,892 52,924 1.33%
-
Net Worth 18,511 14,753 14,223 13,359 13,688 13,752 13,999 20.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 18,511 14,753 14,223 13,359 13,688 13,752 13,999 20.49%
NOSH 205,681 184,419 177,796 166,999 171,111 171,904 174,997 11.38%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.28% -5.69% -3.37% -0.25% 0.18% -2.08% 0.09% -
ROE 19.56% -20.28% -9.83% 2.50% 4.50% -8.00% 0.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.01 28.53 30.74 33.19 29.33 30.71 30.27 -5.04%
EPS 1.76 -1.44 -0.79 0.38 0.36 -0.64 0.03 1413.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.17%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.73 5.23 5.44 5.51 4.99 5.25 5.27 5.74%
EPS 0.36 -0.30 -0.14 0.03 0.06 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0147 0.0142 0.0133 0.0136 0.0137 0.0139 20.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.195 0.165 0.18 0.17 0.165 0.13 0.12 -
P/RPS 0.70 0.58 0.59 0.51 0.56 0.42 0.40 45.26%
P/EPS 11.08 -10.17 -22.88 85.00 45.83 -20.32 450.00 -91.55%
EY 9.03 -9.83 -4.37 1.18 2.18 -4.92 0.22 1092.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.06 2.25 2.13 2.06 1.63 1.50 27.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 04/03/15 28/11/14 21/08/14 30/05/14 28/02/14 19/11/13 -
Price 0.24 0.15 0.16 0.205 0.18 0.175 0.165 -
P/RPS 0.86 0.53 0.52 0.62 0.61 0.57 0.55 34.75%
P/EPS 13.64 -9.25 -20.34 102.50 50.00 -27.35 618.75 -92.15%
EY 7.33 -10.82 -4.92 0.98 2.00 -3.66 0.16 1183.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.88 2.00 2.56 2.25 2.19 2.06 18.89%

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