[WAJA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -59.91%
YoY- -322.09%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,800 59,052 64,535 62,145 65,134 65,036 63,758 -4.18%
PBT -6,302 -6,084 -4,121 -4,096 -2,246 -1,140 -4,130 32.57%
Tax 350 -392 -1,834 325 -112 -484 405 -9.27%
NP -5,952 -6,476 -5,955 -3,770 -2,358 -1,624 -3,725 36.71%
-
NP to SH -5,952 -6,476 -5,955 -3,770 -2,358 -1,624 -3,725 36.71%
-
Tax Rate - - - - - - - -
Total Cost 65,752 65,528 70,490 65,915 67,492 66,660 67,483 -1.71%
-
Net Worth 12,146 12,142 10,920 12,034 13,431 15,037 15,033 -13.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 12,146 12,142 10,920 12,034 13,431 15,037 15,033 -13.26%
NOSH 202,448 202,374 156,005 150,425 149,240 150,370 150,336 21.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -9.95% -10.97% -9.23% -6.07% -3.62% -2.50% -5.84% -
ROE -49.00% -53.33% -54.53% -31.33% -17.56% -10.80% -24.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.54 29.18 41.37 41.31 43.64 43.25 42.41 -21.44%
EPS -2.94 -3.20 -3.82 -2.51 -1.58 -1.08 -2.48 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.08 0.09 0.10 0.10 -28.88%
Adjusted Per Share Value based on latest NOSH - 149,909
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.36 5.30 5.79 5.57 5.84 5.83 5.72 -4.24%
EPS -0.53 -0.58 -0.53 -0.34 -0.21 -0.15 -0.33 37.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0109 0.0098 0.0108 0.012 0.0135 0.0135 -13.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.04 0.08 0.14 0.13 0.12 0.14 0.12 -
P/RPS 0.14 0.27 0.34 0.31 0.27 0.32 0.28 -37.03%
P/EPS -1.36 -2.50 -3.67 -5.19 -7.59 -12.96 -4.84 -57.13%
EY -73.50 -40.00 -27.27 -19.28 -13.17 -7.71 -20.65 133.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.33 2.00 1.63 1.33 1.40 1.20 -32.21%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 22/05/08 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 -
Price 0.04 0.05 0.10 0.12 0.14 0.12 0.15 -
P/RPS 0.14 0.17 0.24 0.29 0.32 0.28 0.35 -45.74%
P/EPS -1.36 -1.56 -2.62 -4.79 -8.86 -11.11 -6.05 -63.06%
EY -73.50 -64.00 -38.17 -20.89 -11.29 -9.00 -16.52 170.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.43 1.50 1.56 1.20 1.50 -41.59%

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