[WAJA] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -198.71%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 64,869 52,610 52,792 53,526 51,420 61,118 47,908 5.17%
PBT 2,769 -2,719 -457 -3,078 -3,072 787 172 58.86%
Tax -132 -273 -643 -387 544 924 92 -
NP 2,637 -2,992 -1,100 -3,465 -2,528 1,711 264 46.72%
-
NP to SH 2,637 -2,992 -1,100 -3,465 -2,528 1,711 264 46.72%
-
Tax Rate 4.77% - - - - -117.41% -53.49% -
Total Cost 62,232 55,602 53,892 56,991 53,948 59,407 47,644 4.55%
-
Net Worth 21,266 14,753 13,752 12,095 17,882 10,129 7,938 17.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 21,266 14,753 13,752 12,095 17,882 10,129 7,938 17.84%
NOSH 212,661 184,419 171,904 151,194 178,823 202,588 198,461 1.15%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.07% -5.69% -2.08% -6.47% -4.92% 2.80% 0.55% -
ROE 12.40% -20.28% -8.00% -28.65% -14.14% 16.89% 3.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.50 28.53 30.71 35.40 28.75 30.17 24.14 3.97%
EPS 1.24 -1.44 -0.64 -2.29 -1.41 0.84 0.13 45.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.08 0.08 0.08 0.10 0.05 0.04 16.49%
Adjusted Per Share Value based on latest NOSH - 155,655
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.45 5.23 5.25 5.33 5.12 6.08 4.77 5.15%
EPS 0.26 -0.30 -0.11 -0.34 -0.25 0.17 0.03 43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0147 0.0137 0.012 0.0178 0.0101 0.0079 17.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.175 0.165 0.13 0.09 0.17 0.03 0.05 -
P/RPS 0.57 0.58 0.42 0.25 0.59 0.10 0.21 18.09%
P/EPS 14.11 -10.17 -20.32 -3.93 -12.03 3.55 37.59 -15.06%
EY 7.09 -9.83 -4.92 -25.46 -8.32 28.15 2.66 17.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.06 1.63 1.13 1.70 0.60 1.25 5.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 04/03/15 28/02/14 20/02/13 29/02/12 18/02/11 22/02/10 -
Price 0.155 0.15 0.175 0.08 0.15 0.05 0.06 -
P/RPS 0.51 0.53 0.57 0.23 0.52 0.17 0.25 12.61%
P/EPS 12.50 -9.25 -27.35 -3.49 -10.61 5.92 45.10 -19.24%
EY 8.00 -10.82 -3.66 -28.65 -9.42 16.89 2.22 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.88 2.19 1.00 1.50 1.00 1.50 0.54%

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