[WAJA] QoQ TTM 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- -69.16%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,198 54,465 52,610 53,985 52,870 51,875 52,725 3.11%
PBT -1,422 -1,805 -2,719 -2,032 -744 -10 -439 119.39%
Tax 90 -305 -274 -469 -773 -564 -644 -
NP -1,332 -2,110 -2,993 -2,501 -1,517 -574 -1,083 14.83%
-
NP to SH -1,234 -1,908 -2,659 -2,167 -1,281 -442 -1,083 9.11%
-
Tax Rate - - - - - - - -
Total Cost 56,530 56,575 55,603 56,486 54,387 52,449 53,808 3.35%
-
Net Worth 18,763 18,511 15,967 15,199 10,399 13,688 13,760 23.03%
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 18,763 18,511 15,967 15,199 10,399 13,688 13,760 23.03%
NOSH 208,484 205,681 199,591 190,000 130,000 171,111 172,000 13.72%
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 -2.41% -3.87% -5.69% -4.63% -2.87% -1.11% -2.05% -
ROE -6.58% -10.31% -16.65% -14.26% -12.32% -3.23% -7.87% -
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 26.48 26.48 26.36 28.41 40.67 30.32 30.65 -9.31%
EPS -0.59 -0.93 -1.33 -1.14 -0.99 -0.26 -0.63 -4.29%
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 5.49 5.42 5.23 5.37 5.26 5.16 5.25 3.03%
EPS -0.12 -0.19 -0.26 -0.22 -0.13 -0.04 -0.11 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0184 0.0159 0.0151 0.0103 0.0136 0.0137 23.11%
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 1.15 0.74 0.63 0.63 0.42 0.54 0.42 96.08%
P/EPS -51.53 -21.02 -12.39 -15.78 -17.25 -63.88 -20.65 84.28%
EY -1.94 -4.76 -8.07 -6.34 -5.80 -1.57 -4.84 -45.72%
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 0.81 0.91 0.57 0.56 0.50 0.59 0.57 26.47%
P/EPS -36.32 -25.87 -11.26 -14.03 -20.80 -69.68 -27.79 19.59%
EY -2.75 -3.87 -8.88 -7.13 -4.81 -1.44 -3.60 -16.47%
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