[WAJA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.8%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 46,880 44,992 54,828 57,882 59,800 59,052 64,535 -19.20%
PBT 546 112 -6,349 -5,364 -6,302 -6,084 -4,121 -
Tax -12 -16 220 233 350 -392 -1,834 -96.51%
NP 534 96 -6,129 -5,130 -5,952 -6,476 -5,955 -
-
NP to SH 534 96 -6,129 -5,130 -5,952 -6,476 -5,955 -
-
Tax Rate 2.20% 14.29% - - - - - -
Total Cost 46,346 44,896 60,957 63,013 65,752 65,528 70,490 -24.40%
-
Net Worth 8,215 9,599 8,105 10,126 12,146 12,142 10,920 -17.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 8,215 9,599 8,105 10,126 12,146 12,142 10,920 -17.29%
NOSH 205,384 240,000 202,625 202,526 202,448 202,374 156,005 20.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.14% 0.21% -11.18% -8.86% -9.95% -10.97% -9.23% -
ROE 6.50% 1.00% -75.62% -50.67% -49.00% -53.33% -54.53% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.83 18.75 27.06 28.58 29.54 29.18 41.37 -32.74%
EPS 0.26 0.04 -3.02 -2.53 -2.94 -3.20 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.06 0.06 0.07 -31.16%
Adjusted Per Share Value based on latest NOSH - 202,790
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.20 4.03 4.92 5.19 5.36 5.30 5.79 -19.28%
EPS 0.05 0.01 -0.55 -0.46 -0.53 -0.58 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0086 0.0073 0.0091 0.0109 0.0109 0.0098 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.03 0.01 0.04 0.04 0.04 0.08 0.14 -
P/RPS 0.13 0.05 0.15 0.14 0.14 0.27 0.34 -47.35%
P/EPS 11.54 25.00 -1.32 -1.58 -1.36 -2.50 -3.67 -
EY 8.67 4.00 -75.62 -63.33 -73.50 -40.00 -27.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.25 1.00 0.80 0.67 1.33 2.00 -48.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 25/02/09 21/11/08 27/08/08 22/05/08 28/02/08 -
Price 0.02 0.03 0.03 0.04 0.04 0.05 0.10 -
P/RPS 0.09 0.16 0.11 0.14 0.14 0.17 0.24 -48.02%
P/EPS 7.69 75.00 -0.99 -1.58 -1.36 -1.56 -2.62 -
EY 13.00 1.33 -100.83 -63.33 -73.50 -64.00 -38.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.75 0.80 0.67 0.83 1.43 -50.40%

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