[WAJA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -189.82%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 100,411 70,494 55,198 52,870 54,254 54,511 52,505 11.40%
PBT 1,768 548 -1,422 -744 -1,318 -3,594 -294 -
Tax -816 -64 90 -773 -745 21 1,448 -
NP 952 484 -1,332 -1,517 -2,063 -3,573 1,154 -3.15%
-
NP to SH 1,353 484 -1,234 -1,281 -2,063 -3,573 1,154 2.68%
-
Tax Rate 46.15% 11.68% - - - - - -
Total Cost 99,459 70,010 56,530 54,387 56,317 58,084 51,351 11.63%
-
Net Worth 41,414 33,639 18,763 10,399 13,941 15,391 9,500 27.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 41,414 33,639 18,763 10,399 13,941 15,391 9,500 27.78%
NOSH 318,571 224,262 208,484 130,000 154,909 153,913 190,000 8.98%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.95% 0.69% -2.41% -2.87% -3.80% -6.55% 2.20% -
ROE 3.27% 1.44% -6.58% -12.32% -14.80% -23.21% 12.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.52 31.43 26.48 40.67 35.02 35.42 27.63 2.21%
EPS 0.42 0.22 -0.59 -0.99 -1.33 -2.32 0.61 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.09 0.08 0.09 0.10 0.05 17.24%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.99 7.01 5.49 5.26 5.40 5.42 5.22 11.41%
EPS 0.13 0.05 -0.12 -0.13 -0.21 -0.36 0.11 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0335 0.0187 0.0103 0.0139 0.0153 0.0095 27.67%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.29 0.09 0.305 0.17 0.105 0.12 0.09 -
P/RPS 0.92 0.29 1.15 0.42 0.30 0.34 0.33 18.61%
P/EPS 68.28 41.70 -51.53 -17.25 -7.88 -5.17 14.82 28.96%
EY 1.46 2.40 -1.94 -5.80 -12.68 -19.35 6.75 -22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.60 3.39 2.13 1.17 1.20 1.80 3.63%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 30/08/16 21/08/15 21/08/14 19/08/13 16/08/12 26/08/11 -
Price 0.225 0.09 0.215 0.205 0.15 0.11 0.10 -
P/RPS 0.71 0.29 0.81 0.50 0.43 0.31 0.36 11.97%
P/EPS 52.98 41.70 -36.32 -20.80 -11.26 -4.74 16.46 21.48%
EY 1.89 2.40 -2.75 -4.81 -8.88 -21.10 6.07 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.60 2.39 2.56 1.67 1.10 2.00 -2.38%

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