[WAJA] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1228.24%
YoY- -16.39%
Quarter Report
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,162 14,170 13,396 12,694 13,994 15,155 11,496 3.82%
PBT -60 1,129 -404 -1,873 -170 357 -1,344 -87.39%
Tax -270 -277 -83 -385 0 -3 0 -
NP -330 852 -487 -2,258 -170 354 -1,344 -60.75%
-
NP to SH -330 852 -487 -2,258 -170 354 -1,344 -60.75%
-
Tax Rate - 24.53% - - - 0.84% - -
Total Cost 12,492 13,318 13,883 14,952 14,164 14,801 12,840 -1.81%
-
Net Worth 12,571 13,941 12,567 12,452 15,454 15,391 14,451 -8.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,571 13,941 12,567 12,452 15,454 15,391 14,451 -8.86%
NOSH 157,142 154,909 157,096 155,655 154,545 153,913 144,516 5.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.71% 6.01% -3.64% -17.79% -1.21% 2.34% -11.69% -
ROE -2.63% 6.11% -3.88% -18.13% -1.10% 2.30% -9.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.74 9.15 8.53 8.16 9.05 9.85 7.95 -1.76%
EPS -0.21 0.55 -0.31 -1.45 -0.11 0.23 -0.93 -62.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.08 0.10 0.10 0.10 -13.81%
Adjusted Per Share Value based on latest NOSH - 155,655
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.09 1.27 1.20 1.14 1.25 1.36 1.03 3.84%
EPS -0.03 0.08 -0.04 -0.20 -0.02 0.03 -0.12 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0125 0.0113 0.0112 0.0139 0.0138 0.013 -8.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.105 0.075 0.09 0.10 0.12 0.14 -
P/RPS 1.55 1.15 0.88 1.10 1.10 1.22 1.76 -8.11%
P/EPS -57.14 19.09 -24.19 -6.20 -90.91 52.17 -15.05 143.17%
EY -1.75 5.24 -4.13 -16.12 -1.10 1.92 -6.64 -58.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.17 0.94 1.13 1.00 1.20 1.40 4.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 19/08/13 22/05/13 20/02/13 21/11/12 16/08/12 30/05/12 -
Price 0.165 0.15 0.10 0.08 0.10 0.11 0.11 -
P/RPS 2.13 1.64 1.17 0.98 1.10 1.12 1.38 33.52%
P/EPS -78.57 27.27 -32.26 -5.51 -90.91 47.83 -11.83 252.92%
EY -1.27 3.67 -3.10 -18.13 -1.10 2.09 -8.45 -71.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.67 1.25 1.00 1.00 1.10 1.10 51.87%

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