[WAJA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -90.41%
YoY- 103.02%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 55,691 48,018 40,988 39,728 40,644 37,047 49,352 2.03%
PBT -559 3,511 -928 666 -1,157 -1,153 627 -
Tax -166 -242 -454 -631 -3 565 -3 95.08%
NP -725 3,269 -1,382 35 -1,160 -588 624 -
-
NP to SH -725 3,269 -1,049 35 -1,160 -588 624 -
-
Tax Rate - 6.89% - 94.74% - - 0.48% -
Total Cost 56,416 44,749 42,370 39,693 41,804 37,635 48,728 2.46%
-
Net Worth 24,166 21,090 14,223 13,999 15,263 23,519 10,064 15.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 24,166 21,090 14,223 13,999 15,263 23,519 10,064 15.70%
NOSH 172,619 210,903 177,796 175,000 152,631 195,999 201,290 -2.52%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.30% 6.81% -3.37% 0.09% -2.85% -1.59% 1.26% -
ROE -3.00% 15.50% -7.38% 0.25% -7.60% -2.50% 6.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.26 22.77 23.05 22.70 26.63 18.90 24.52 4.67%
EPS -0.42 1.55 -0.59 0.02 -0.76 -0.30 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.10 0.08 0.08 0.10 0.12 0.05 18.70%
Adjusted Per Share Value based on latest NOSH - 157,142
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.99 4.31 3.68 3.56 3.64 3.32 4.43 2.00%
EPS -0.07 0.29 -0.09 0.00 -0.10 -0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0189 0.0128 0.0126 0.0137 0.0211 0.009 15.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.115 0.24 0.18 0.12 0.10 0.09 0.04 -
P/RPS 0.36 1.05 0.78 0.53 0.38 0.48 0.16 14.45%
P/EPS -27.38 15.48 -30.51 600.00 -13.16 -30.00 12.90 -
EY -3.65 6.46 -3.28 0.17 -7.60 -3.33 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.40 2.25 1.50 1.00 0.75 0.80 0.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 28/11/14 19/11/13 21/11/12 18/11/11 26/11/10 -
Price 0.115 0.175 0.16 0.165 0.10 0.17 0.04 -
P/RPS 0.36 0.77 0.69 0.73 0.38 0.90 0.16 14.45%
P/EPS -27.38 11.29 -27.12 825.00 -13.16 -56.67 12.90 -
EY -3.65 8.86 -3.69 0.12 -7.60 -1.76 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.75 2.00 2.06 1.00 1.42 0.80 0.41%

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