[WAJA] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 46.84%
YoY- -8005.88%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 14,401 12,546 13,396 11,496 11,728 15,739 11,248 4.20%
PBT 939 25 -404 -1,344 17 338 28 79.52%
Tax -34 -3 -83 0 0 -3 -4 42.83%
NP 905 22 -487 -1,344 17 335 24 83.07%
-
NP to SH 905 154 -487 -1,344 17 335 24 83.07%
-
Tax Rate 3.62% 12.00% - - 0.00% 0.89% 14.29% -
Total Cost 13,496 12,524 13,883 12,840 11,711 15,404 11,224 3.11%
-
Net Worth 18,511 13,688 12,567 14,451 8,500 7,882 9,599 11.56%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 18,511 13,688 12,567 14,451 8,500 7,882 9,599 11.56%
NOSH 205,681 171,111 157,096 144,516 170,000 197,058 240,000 -2.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.28% 0.18% -3.64% -11.69% 0.14% 2.13% 0.21% -
ROE 4.89% 1.13% -3.88% -9.30% 0.20% 4.25% 0.25% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.00 7.33 8.53 7.95 6.90 7.99 4.69 6.89%
EPS 0.44 0.09 -0.31 -0.93 0.01 0.17 0.01 87.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.10 0.05 0.04 0.04 14.46%
Adjusted Per Share Value based on latest NOSH - 144,516
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.43 1.25 1.33 1.14 1.17 1.57 1.12 4.15%
EPS 0.09 0.02 -0.05 -0.13 0.00 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0136 0.0125 0.0144 0.0085 0.0078 0.0096 11.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.195 0.165 0.075 0.14 0.05 0.06 0.01 -
P/RPS 2.79 2.25 0.88 1.76 0.72 0.75 0.21 53.86%
P/EPS 44.32 183.33 -24.19 -15.05 500.00 35.29 100.00 -12.67%
EY 2.26 0.55 -4.13 -6.64 0.20 2.83 1.00 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.06 0.94 1.40 1.00 1.50 0.25 43.33%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 30/05/14 22/05/13 30/05/12 31/05/11 21/05/10 26/05/09 -
Price 0.24 0.18 0.10 0.11 0.09 0.04 0.03 -
P/RPS 3.43 2.45 1.17 1.38 1.30 0.50 0.64 32.27%
P/EPS 54.55 200.00 -32.26 -11.83 900.00 23.53 300.00 -24.72%
EY 1.83 0.50 -3.10 -8.45 0.11 4.25 0.33 33.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.25 1.25 1.10 1.80 1.00 0.75 23.55%

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