[WAJA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.78%
YoY- -848.84%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 16,259 63,758 45,688 25,556 11,731 34,725 23,125 -20.94%
PBT -285 -4,130 -716 -1,103 -993 -3,418 -477 -29.08%
Tax -121 405 46 137 144 689 329 -
NP -406 -3,725 -670 -966 -849 -2,729 -148 96.08%
-
NP to SH -406 -3,725 -670 -966 -849 -3,240 -658 -27.54%
-
Tax Rate - - - - - - - -
Total Cost 16,665 67,483 46,358 26,522 12,580 37,454 23,273 -19.97%
-
Net Worth 15,037 15,033 17,866 18,112 17,873 6,095 1,134 461.11%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,037 15,033 17,866 18,112 17,873 6,095 1,134 461.11%
NOSH 150,370 150,336 148,888 150,937 148,947 46,888 18,908 298.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -2.50% -5.84% -1.47% -3.78% -7.24% -7.86% -0.64% -
ROE -2.70% -24.78% -3.75% -5.33% -4.75% -53.15% -58.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.81 42.41 30.69 16.93 7.88 74.06 122.30 -80.18%
EPS -0.27 -2.48 -0.45 -0.64 -0.57 -6.91 -3.48 -81.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.12 0.12 0.13 0.06 40.61%
Adjusted Per Share Value based on latest NOSH - 146,250
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.46 5.72 4.10 2.29 1.05 3.11 2.07 -20.78%
EPS -0.04 -0.33 -0.06 -0.09 -0.08 -0.29 -0.06 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0135 0.016 0.0162 0.016 0.0055 0.001 467.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.14 0.12 0.10 0.12 0.15 0.13 0.00 -
P/RPS 1.29 0.28 0.33 0.71 1.90 0.18 0.00 -
P/EPS -51.85 -4.84 -22.22 -18.75 -26.32 -1.88 0.00 -
EY -1.93 -20.65 -4.50 -5.33 -3.80 -53.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.20 0.83 1.00 1.25 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 29/11/05 -
Price 0.12 0.15 0.12 0.11 0.12 0.14 0.14 -
P/RPS 1.11 0.35 0.39 0.65 1.52 0.19 0.11 367.62%
P/EPS -44.44 -6.05 -26.67 -17.19 -21.05 -2.03 -4.02 396.97%
EY -2.25 -16.52 -3.75 -5.82 -4.75 -49.36 -24.86 -79.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.50 1.00 0.92 1.00 1.08 2.33 -35.77%

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