[WAJA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 56.4%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 64,535 62,145 65,134 65,036 63,758 60,917 51,112 16.76%
PBT -4,121 -4,096 -2,246 -1,140 -4,130 -954 -2,206 51.50%
Tax -1,834 325 -112 -484 405 61 274 -
NP -5,955 -3,770 -2,358 -1,624 -3,725 -893 -1,932 111.36%
-
NP to SH -5,955 -3,770 -2,358 -1,624 -3,725 -893 -1,932 111.36%
-
Tax Rate - - - - - - - -
Total Cost 70,490 65,915 67,492 66,660 67,483 61,810 53,044 20.80%
-
Net Worth 10,920 12,034 13,431 15,037 15,033 17,866 18,112 -28.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 10,920 12,034 13,431 15,037 15,033 17,866 18,112 -28.56%
NOSH 156,005 150,425 149,240 150,370 150,336 148,888 150,937 2.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -9.23% -6.07% -3.62% -2.50% -5.84% -1.47% -3.78% -
ROE -54.53% -31.33% -17.56% -10.80% -24.78% -5.00% -10.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.37 41.31 43.64 43.25 42.41 40.91 33.86 14.24%
EPS -3.82 -2.51 -1.58 -1.08 -2.48 -0.60 -1.28 106.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.10 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 150,370
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.79 5.57 5.84 5.83 5.72 5.46 4.58 16.86%
EPS -0.53 -0.34 -0.21 -0.15 -0.33 -0.08 -0.17 112.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0108 0.012 0.0135 0.0135 0.016 0.0162 -28.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.13 0.12 0.14 0.12 0.10 0.12 -
P/RPS 0.34 0.31 0.27 0.32 0.28 0.24 0.35 -1.90%
P/EPS -3.67 -5.19 -7.59 -12.96 -4.84 -16.67 -9.38 -46.41%
EY -27.27 -19.28 -13.17 -7.71 -20.65 -6.00 -10.67 86.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 1.33 1.40 1.20 0.83 1.00 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 -
Price 0.10 0.12 0.14 0.12 0.15 0.12 0.11 -
P/RPS 0.24 0.29 0.32 0.28 0.35 0.29 0.32 -17.40%
P/EPS -2.62 -4.79 -8.86 -11.11 -6.05 -20.00 -8.59 -54.59%
EY -38.17 -20.89 -11.29 -9.00 -16.52 -5.00 -11.64 120.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.56 1.20 1.50 1.00 0.92 34.07%

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