[WAJA] YoY TTM 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- -10.26%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 64,877 52,610 52,725 53,339 51,420 61,118 47,908 5.18%
PBT 2,816 -2,719 -439 -3,030 -3,073 784 172 59.31%
Tax -124 -274 -644 -388 545 924 92 -
NP 2,692 -2,993 -1,083 -3,418 -2,528 1,708 264 47.23%
-
NP to SH 2,692 -2,659 -1,083 -3,418 -2,528 1,708 264 47.23%
-
Tax Rate 4.40% - - - - -117.86% -53.49% -
Total Cost 62,185 55,603 53,808 56,757 53,948 59,410 47,644 4.53%
-
Net Worth 21,793 15,967 13,760 12,452 14,184 10,166 7,849 18.54%
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 21,793 15,967 13,760 12,452 14,184 10,166 7,849 18.54%
NOSH 217,931 199,591 172,000 155,655 141,846 203,333 196,250 1.76%
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 4.15% -5.69% -2.05% -6.41% -4.92% 2.79% 0.55% -
ROE 12.35% -16.65% -7.87% -27.45% -17.82% 16.80% 3.36% -
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 29.77 26.36 30.65 34.27 36.25 30.06 24.41 3.36%
EPS 1.24 -1.33 -0.63 -2.20 -1.78 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 6.46 5.23 5.25 5.31 5.12 6.08 4.77 5.18%
EPS 0.27 -0.26 -0.11 -0.34 -0.25 0.17 0.03 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0159 0.0137 0.0124 0.0141 0.0101 0.0078 18.58%
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 0.59 0.63 0.42 0.26 0.47 0.10 0.20 19.74%
P/EPS 14.17 -12.39 -20.65 -4.10 -9.54 3.57 37.17 -14.84%
EY 7.06 -8.07 -4.84 -24.40 -10.48 28.00 2.69 17.43%
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 0.52 0.57 0.57 0.23 0.41 0.17 0.25 12.97%
P/EPS 12.55 -11.26 -27.79 -3.64 -8.42 5.95 44.60 -19.04%
EY 7.97 -8.88 -3.60 -27.45 -11.88 16.80 2.24 23.54%
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