[WAJA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -222.45%
YoY- -247.75%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,192 53,300 45,984 51,420 49,396 47,120 46,912 10.06%
PBT -1,542 -1,974 -5,376 -3,072 -1,537 -932 68 -
Tax -4 -6 0 544 753 1,042 0 -
NP -1,546 -1,980 -5,376 -2,528 -784 110 68 -
-
NP to SH -1,546 -1,980 -5,376 -2,528 -784 110 68 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 55,738 55,280 51,360 53,948 50,180 47,010 46,844 12.25%
-
Net Worth 15,263 14,999 14,451 17,882 23,519 9,166 8,500 47.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 15,263 14,999 14,451 17,882 23,519 9,166 8,500 47.57%
NOSH 152,631 149,999 144,516 178,823 195,999 183,333 170,000 -6.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.85% -3.71% -11.69% -4.92% -1.59% 0.23% 0.14% -
ROE -10.13% -13.20% -37.20% -14.14% -3.33% 1.20% 0.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.51 35.53 31.82 28.75 25.20 25.70 27.60 18.23%
EPS -1.01 -1.32 -3.72 -1.41 -0.40 0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.12 0.05 0.05 58.53%
Adjusted Per Share Value based on latest NOSH - 141,846
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.86 4.78 4.12 4.61 4.43 4.23 4.21 10.01%
EPS -0.14 -0.18 -0.48 -0.23 -0.07 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.0135 0.013 0.016 0.0211 0.0082 0.0076 47.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.12 0.14 0.17 0.09 0.09 0.05 -
P/RPS 0.28 0.34 0.44 0.59 0.36 0.35 0.18 34.14%
P/EPS -9.87 -9.09 -3.76 -12.03 -22.50 150.00 125.00 -
EY -10.13 -11.00 -26.57 -8.32 -4.44 0.67 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.40 1.70 0.75 1.80 1.00 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 30/05/12 29/02/12 18/11/11 26/08/11 31/05/11 -
Price 0.10 0.11 0.11 0.15 0.17 0.10 0.09 -
P/RPS 0.28 0.31 0.35 0.52 0.67 0.39 0.33 -10.34%
P/EPS -9.87 -8.33 -2.96 -10.61 -42.50 166.67 225.00 -
EY -10.13 -12.00 -33.82 -9.42 -2.35 0.60 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.10 1.50 1.42 2.00 1.80 -32.34%

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