[WAJA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -728.14%
YoY- -3097.14%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 30,299 14,401 52,610 40,988 27,711 12,546 52,792 -31.00%
PBT 1,717 939 -2,719 -928 420 25 -457 -
Tax -125 -34 -273 -454 -488 -3 -643 -66.54%
NP 1,592 905 -2,992 -1,382 -68 22 -1,100 -
-
NP to SH 1,592 905 -2,992 -1,049 167 154 -1,100 -
-
Tax Rate 7.28% 3.62% - - 116.19% 12.00% - -
Total Cost 28,707 13,496 55,602 42,370 27,779 12,524 53,892 -34.36%
-
Net Worth 18,607 18,511 14,753 14,223 13,359 13,688 13,752 22.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,607 18,511 14,753 14,223 13,359 13,688 13,752 22.39%
NOSH 206,753 205,681 184,419 177,796 166,999 171,111 171,904 13.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.25% 6.28% -5.69% -3.37% -0.25% 0.18% -2.08% -
ROE 8.56% 4.89% -20.28% -7.38% 1.25% 1.13% -8.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.65 7.00 28.53 23.05 16.59 7.33 30.71 -39.02%
EPS 0.77 0.44 -1.44 -0.59 0.19 0.09 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.01 1.43 5.23 4.08 2.76 1.25 5.25 -31.05%
EPS 0.16 0.09 -0.30 -0.10 0.02 0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0184 0.0147 0.0142 0.0133 0.0136 0.0137 22.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.305 0.195 0.165 0.18 0.17 0.165 0.13 -
P/RPS 2.08 2.79 0.58 0.78 1.02 2.25 0.42 191.39%
P/EPS 39.61 44.32 -10.17 -30.51 170.00 183.33 -20.32 -
EY 2.52 2.26 -9.83 -3.28 0.59 0.55 -4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.17 2.06 2.25 2.13 2.06 1.63 63.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 11/05/15 04/03/15 28/11/14 21/08/14 30/05/14 28/02/14 -
Price 0.215 0.24 0.15 0.16 0.205 0.18 0.175 -
P/RPS 1.47 3.43 0.53 0.69 1.24 2.45 0.57 88.38%
P/EPS 27.92 54.55 -9.25 -27.12 205.00 200.00 -27.35 -
EY 3.58 1.83 -10.82 -3.69 0.49 0.50 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.67 1.88 2.00 2.56 2.25 2.19 6.01%

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