[WAJA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 63.17%
YoY- -1900.0%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 60,598 55,422 55,132 53,300 47,120 64,348 46,880 4.36%
PBT 3,434 840 1,450 -1,974 -932 1,224 546 35.84%
Tax -250 -976 -720 -6 1,042 -6 -12 65.84%
NP 3,184 -136 730 -1,980 110 1,218 534 34.64%
-
NP to SH 3,184 334 730 -1,980 110 1,218 534 34.64%
-
Tax Rate 7.28% 116.19% 49.66% - - 0.49% 2.20% -
Total Cost 57,414 55,558 54,402 55,280 47,010 63,130 46,346 3.63%
-
Net Worth 18,607 13,359 14,282 14,999 9,166 10,149 8,215 14.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 18,607 13,359 14,282 14,999 9,166 10,149 8,215 14.59%
NOSH 206,753 166,999 158,695 149,999 183,333 202,999 205,384 0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.25% -0.25% 1.32% -3.71% 0.23% 1.89% 1.14% -
ROE 17.11% 2.50% 5.11% -13.20% 1.20% 12.00% 6.50% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.31 33.19 34.74 35.53 25.70 31.70 22.83 4.25%
EPS 1.54 0.38 0.46 -1.32 0.06 0.60 0.26 34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.10 0.05 0.05 0.04 14.46%
Adjusted Per Share Value based on latest NOSH - 153,913
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.43 4.97 4.94 4.78 4.23 5.77 4.20 4.37%
EPS 0.29 0.03 0.07 -0.18 0.01 0.11 0.05 34.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.012 0.0128 0.0135 0.0082 0.0091 0.0074 14.52%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.305 0.17 0.105 0.12 0.09 0.05 0.03 -
P/RPS 1.04 0.51 0.30 0.34 0.35 0.16 0.13 41.39%
P/EPS 19.81 85.00 22.83 -9.09 150.00 8.33 11.54 9.41%
EY 5.05 1.18 4.38 -11.00 0.67 12.00 8.67 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.13 1.17 1.20 1.80 1.00 0.75 28.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 09/08/10 24/08/09 -
Price 0.215 0.205 0.15 0.11 0.10 0.05 0.02 -
P/RPS 0.73 0.62 0.43 0.31 0.39 0.16 0.09 41.72%
P/EPS 13.96 102.50 32.61 -8.33 166.67 8.33 7.69 10.44%
EY 7.16 0.98 3.07 -12.00 0.60 12.00 13.00 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.56 1.67 1.10 2.00 1.00 0.50 29.77%

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