[WAJA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -138.73%
YoY- -94.12%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,165 12,546 12,997 12,162 14,170 13,396 12,694 12.62%
PBT 395 25 -1,104 -60 1,129 -404 -1,873 -
Tax -486 -3 -14 -270 -277 -83 -385 16.85%
NP -91 22 -1,118 -330 852 -487 -2,258 -88.31%
-
NP to SH 13 154 -1,118 -330 852 -487 -2,258 -
-
Tax Rate 123.04% 12.00% - - 24.53% - - -
Total Cost 15,256 12,524 14,115 12,492 13,318 13,883 14,952 1.35%
-
Net Worth 10,399 13,688 13,760 12,571 13,941 12,567 12,452 -11.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,399 13,688 13,760 12,571 13,941 12,567 12,452 -11.34%
NOSH 130,000 171,111 172,000 157,142 154,909 157,096 155,655 -11.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.60% 0.18% -8.60% -2.71% 6.01% -3.64% -17.79% -
ROE 0.13% 1.13% -8.13% -2.63% 6.11% -3.88% -18.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.67 7.33 7.56 7.74 9.15 8.53 8.16 27.01%
EPS 0.01 0.09 -0.65 -0.21 0.55 -0.31 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.09 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 157,142
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.51 1.25 1.29 1.21 1.41 1.33 1.26 12.86%
EPS 0.00 0.02 -0.11 -0.03 0.08 -0.05 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0136 0.0137 0.0125 0.0139 0.0125 0.0124 -11.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.17 0.165 0.13 0.12 0.105 0.075 0.09 -
P/RPS 1.46 2.25 1.72 1.55 1.15 0.88 1.10 20.83%
P/EPS 1,700.00 183.33 -20.00 -57.14 19.09 -24.19 -6.20 -
EY 0.06 0.55 -5.00 -1.75 5.24 -4.13 -16.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.06 1.63 1.50 1.17 0.94 1.13 52.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 28/02/14 19/11/13 19/08/13 22/05/13 20/02/13 -
Price 0.205 0.18 0.175 0.165 0.15 0.10 0.08 -
P/RPS 1.76 2.45 2.32 2.13 1.64 1.17 0.98 47.90%
P/EPS 2,050.00 200.00 -26.92 -78.57 27.27 -32.26 -5.51 -
EY 0.05 0.50 -3.71 -1.27 3.67 -3.10 -18.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.25 2.19 2.06 1.67 1.25 1.00 87.45%

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