[WAJA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 174.95%
YoY- 136.87%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 35,916 30,299 27,711 27,566 26,650 23,560 32,174 1.84%
PBT -551 1,717 420 725 -987 -466 612 -
Tax -65 -125 -488 -360 -3 521 -3 66.88%
NP -616 1,592 -68 365 -990 55 609 -
-
NP to SH -616 1,592 167 365 -990 55 609 -
-
Tax Rate - 7.28% 116.19% 49.66% - - 0.49% -
Total Cost 36,532 28,707 27,779 27,201 27,640 23,505 31,565 2.46%
-
Net Worth 16,500 18,607 13,359 14,282 14,999 9,166 10,149 8.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 16,500 18,607 13,359 14,282 14,999 9,166 10,149 8.42%
NOSH 109,999 206,753 166,999 158,695 149,999 183,333 202,999 -9.69%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.72% 5.25% -0.25% 1.32% -3.71% 0.23% 1.89% -
ROE -3.73% 8.56% 1.25% 2.56% -6.60% 0.60% 6.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.65 14.65 16.59 17.37 17.77 12.85 15.85 12.78%
EPS -0.56 0.77 0.19 0.23 -0.66 0.03 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.09 0.08 0.09 0.10 0.05 0.05 20.07%
Adjusted Per Share Value based on latest NOSH - 154,909
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.22 2.72 2.48 2.47 2.39 2.11 2.89 1.81%
EPS -0.06 0.14 0.01 0.03 -0.09 0.00 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.0167 0.012 0.0128 0.0135 0.0082 0.0091 8.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.09 0.305 0.17 0.105 0.12 0.09 0.05 -
P/RPS 0.28 2.08 1.02 0.60 0.68 0.70 0.32 -2.19%
P/EPS -16.07 39.61 170.00 45.65 -18.18 300.00 16.67 -
EY -6.22 2.52 0.59 2.19 -5.50 0.33 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.39 2.13 1.17 1.20 1.80 1.00 -8.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 09/08/10 -
Price 0.09 0.215 0.205 0.15 0.11 0.10 0.05 -
P/RPS 0.28 1.47 1.24 0.86 0.62 0.78 0.32 -2.19%
P/EPS -16.07 27.92 205.00 65.22 -16.67 333.33 16.67 -
EY -6.22 3.58 0.49 1.53 -6.00 0.30 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.39 2.56 1.67 1.10 2.00 1.00 -8.15%

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