[WAJA] YoY TTM 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- -7.76%
YoY- 28.29%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 72,550 59,640 53,985 52,422 55,018 48,814 60,036 3.20%
PBT -1,254 1,720 -2,032 -1,208 -3,076 -997 692 -
Tax -48 -61 -469 -1,015 -24 1,493 95 -
NP -1,302 1,659 -2,501 -2,223 -3,100 496 787 -
-
NP to SH -1,302 1,659 -2,167 -2,223 -3,100 496 787 -
-
Tax Rate - 3.55% - - - - -13.73% -
Total Cost 73,852 57,981 56,486 54,645 58,118 48,318 59,249 3.73%
-
Net Worth 38,150 21,500 15,199 12,571 15,454 21,433 7,500 31.10%
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 38,150 21,500 15,199 12,571 15,454 21,433 7,500 31.10%
NOSH 272,500 215,000 190,000 157,142 154,545 178,611 150,000 10.45%
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 -1.79% 2.78% -4.63% -4.24% -5.63% 1.02% 1.31% -
ROE -3.41% 7.72% -14.26% -17.68% -20.06% 2.31% 10.49% -
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 26.62 27.74 28.41 33.36 35.60 27.33 40.02 -6.56%
EPS -0.48 0.77 -1.14 -1.41 -2.01 0.28 0.52 -
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 6.51 5.35 4.84 4.70 4.93 4.38 5.38 3.22%
EPS -0.12 0.15 -0.19 -0.20 -0.28 0.04 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0193 0.0136 0.0113 0.0139 0.0192 0.0067 31.18%
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 0.43 0.87 0.63 0.36 0.28 0.33 0.10 27.49%
P/EPS -24.07 31.10 -15.78 -8.48 -4.99 32.41 7.62 -
EY -4.15 3.22 -6.34 -11.79 -20.06 3.09 13.12 -
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 0.43 0.63 0.56 0.49 0.28 0.62 0.10 27.49%
P/EPS -24.07 22.68 -14.03 -11.66 -4.99 61.22 7.62 -
EY -4.15 4.41 -7.13 -8.57 -20.06 1.63 13.12 -
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