[WAJA] QoQ TTM 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- -189.82%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 54,465 52,610 53,985 52,870 51,875 52,725 52,422 2.58%
PBT -1,805 -2,719 -2,032 -744 -10 -439 -1,208 30.73%
Tax -305 -274 -469 -773 -564 -644 -1,015 -55.16%
NP -2,110 -2,993 -2,501 -1,517 -574 -1,083 -2,223 -3.42%
-
NP to SH -1,908 -2,659 -2,167 -1,281 -442 -1,083 -2,223 -9.69%
-
Tax Rate - - - - - - - -
Total Cost 56,575 55,603 56,486 54,387 52,449 53,808 54,645 2.34%
-
Net Worth 18,511 15,967 15,199 10,399 13,688 13,760 12,571 29.46%
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 15,967 15,199 10,399 13,688 13,760 12,571 29.46%
NOSH 205,681 199,591 190,000 130,000 171,111 172,000 157,142 19.67%
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 -3.87% -5.69% -4.63% -2.87% -1.11% -2.05% -4.24% -
ROE -10.31% -16.65% -14.26% -12.32% -3.23% -7.87% -17.68% -
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 26.48 26.36 28.41 40.67 30.32 30.65 33.36 -14.28%
EPS -0.93 -1.33 -1.14 -0.99 -0.26 -0.63 -1.41 -24.24%
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 5.42 5.23 5.37 5.26 5.16 5.25 5.22 2.54%
EPS -0.19 -0.26 -0.22 -0.13 -0.04 -0.11 -0.22 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0159 0.0151 0.0103 0.0136 0.0137 0.0125 29.43%
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 0.74 0.63 0.63 0.42 0.54 0.42 0.36 61.73%
P/EPS -21.02 -12.39 -15.78 -17.25 -63.88 -20.65 -8.48 83.25%
EY -4.76 -8.07 -6.34 -5.80 -1.57 -4.84 -11.79 -45.40%
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 0.91 0.57 0.56 0.50 0.59 0.57 0.49 51.14%
P/EPS -25.87 -11.26 -14.03 -20.80 -69.68 -27.79 -11.66 70.19%
EY -3.87 -8.88 -7.13 -4.81 -1.44 -3.60 -8.57 -41.16%
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