[WAJA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
17-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 46,924 34,725 30,833 30,268 0 0 0 -
PBT -3,972 -3,418 -636 602 0 0 0 -
Tax 576 689 438 -344 0 0 0 -
NP -3,396 -2,729 -197 258 0 0 0 -
-
NP to SH -3,396 -3,240 -877 258 0 0 0 -
-
Tax Rate - - - 57.14% - - - -
Total Cost 50,320 37,454 31,030 30,010 0 0 0 -
-
Net Worth 17,873 6,095 1,134 4,031 0 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 17,873 6,095 1,134 4,031 0 0 0 -
NOSH 148,947 46,888 18,908 80,625 0 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.24% -7.86% -0.64% 0.85% 0.00% 0.00% 0.00% -
ROE -19.00% -53.15% -77.33% 6.40% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.50 74.06 163.07 37.54 0.00 0.00 0.00 -
EPS -2.28 -6.91 -4.64 0.32 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.06 0.05 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,500
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.21 3.11 2.76 2.71 0.00 0.00 0.00 -
EPS -0.30 -0.29 -0.08 0.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0055 0.001 0.0036 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 - - - - - -
Price 0.15 0.13 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.58 -1.88 0.00 0.00 0.00 0.00 0.00 -
EY -15.20 -53.15 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 17/10/05 - - - -
Price 0.12 0.14 0.14 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.19 0.09 0.00 0.00 0.00 0.00 -
P/EPS -5.26 -2.03 -3.02 0.00 0.00 0.00 0.00 -
EY -19.00 -49.36 -33.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 2.33 0.00 0.00 0.00 0.00 -

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