[WAJA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -83.82%
YoY- -152.42%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,248 54,828 43,412 29,900 14,763 64,535 46,609 -61.20%
PBT 28 -6,349 -4,023 -3,151 -1,521 -4,121 -3,072 -
Tax -4 220 175 175 -98 -1,834 244 -
NP 24 -6,129 -3,848 -2,976 -1,619 -5,955 -2,828 -
-
NP to SH 24 -6,129 -3,848 -2,976 -1,619 -5,955 -2,828 -
-
Tax Rate 14.29% - - - - - - -
Total Cost 11,224 60,957 47,260 32,876 16,382 70,490 49,437 -62.75%
-
Net Worth 9,599 8,105 10,126 12,146 12,142 10,920 12,034 -13.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 9,599 8,105 10,126 12,146 12,142 10,920 12,034 -13.97%
NOSH 240,000 202,625 202,526 202,448 202,374 156,005 150,425 36.50%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.21% -11.18% -8.86% -9.95% -10.97% -9.23% -6.07% -
ROE 0.25% -75.62% -38.00% -24.50% -13.33% -54.53% -23.50% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.69 27.06 21.44 14.77 7.29 41.37 30.98 -71.56%
EPS 0.01 -3.02 -1.90 -1.47 -0.80 -3.82 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.06 0.06 0.07 0.08 -36.97%
Adjusted Per Share Value based on latest NOSH - 202,537
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.01 4.92 3.89 2.68 1.32 5.79 4.18 -61.17%
EPS 0.00 -0.55 -0.35 -0.27 -0.15 -0.53 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0086 0.0073 0.0091 0.0109 0.0109 0.0098 0.0108 -14.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.01 0.04 0.04 0.04 0.08 0.14 0.13 -
P/RPS 0.21 0.15 0.19 0.27 1.10 0.34 0.42 -36.97%
P/EPS 100.00 -1.32 -2.11 -2.72 -10.00 -3.67 -6.91 -
EY 1.00 -75.62 -47.50 -36.75 -10.00 -27.27 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.00 0.80 0.67 1.33 2.00 1.63 -71.31%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 21/11/08 27/08/08 22/05/08 28/02/08 21/11/07 -
Price 0.03 0.03 0.04 0.04 0.05 0.10 0.12 -
P/RPS 0.64 0.11 0.19 0.27 0.69 0.24 0.39 39.08%
P/EPS 300.00 -0.99 -2.11 -2.72 -6.25 -2.62 -6.38 -
EY 0.33 -100.83 -47.50 -36.75 -16.00 -38.17 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.80 0.67 0.83 1.43 1.50 -36.97%

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