[WAJA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 96.04%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 65,802 64,348 62,956 47,908 49,630 46,880 44,992 28.81%
PBT 836 1,224 1,352 172 142 546 112 281.47%
Tax -4 -6 -12 92 -8 -12 -16 -60.28%
NP 832 1,218 1,340 264 134 534 96 321.37%
-
NP to SH 832 1,218 1,340 264 134 534 96 321.37%
-
Tax Rate 0.48% 0.49% 0.89% -53.49% 5.63% 2.20% 14.29% -
Total Cost 64,970 63,130 61,616 47,644 49,496 46,346 44,896 27.91%
-
Net Worth 10,064 10,149 7,882 7,938 8,079 8,215 9,599 3.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,064 10,149 7,882 7,938 8,079 8,215 9,599 3.20%
NOSH 201,290 202,999 197,058 198,461 201,998 205,384 240,000 -11.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.26% 1.89% 2.13% 0.55% 0.27% 1.14% 0.21% -
ROE 8.27% 12.00% 17.00% 3.33% 1.67% 6.50% 1.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.69 31.70 31.95 24.14 24.57 22.83 18.75 44.80%
EPS 0.41 0.60 0.68 0.13 0.07 0.26 0.04 371.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.04 0.04 0.04 0.04 0.04 16.02%
Adjusted Per Share Value based on latest NOSH - 196,250
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.55 6.40 6.26 4.77 4.94 4.66 4.48 28.78%
EPS 0.08 0.12 0.13 0.03 0.01 0.05 0.01 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0101 0.0078 0.0079 0.008 0.0082 0.0096 2.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.04 0.05 0.06 0.05 0.02 0.03 0.01 -
P/RPS 0.12 0.16 0.19 0.21 0.08 0.13 0.05 79.16%
P/EPS 9.68 8.33 8.82 37.59 30.00 11.54 25.00 -46.84%
EY 10.33 12.00 11.33 2.66 3.33 8.67 4.00 88.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.50 1.25 0.50 0.75 0.25 116.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 09/08/10 21/05/10 22/02/10 10/11/09 24/08/09 26/05/09 -
Price 0.04 0.05 0.04 0.06 0.03 0.02 0.03 -
P/RPS 0.12 0.16 0.13 0.25 0.12 0.09 0.16 -17.43%
P/EPS 9.68 8.33 5.88 45.10 45.00 7.69 75.00 -74.42%
EY 10.33 12.00 17.00 2.22 2.22 13.00 1.33 291.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.00 1.50 0.75 0.50 0.75 4.39%

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