[WAJA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.46%
YoY- 517.82%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,560 11,728 61,118 49,352 32,174 15,739 47,908 -37.77%
PBT -466 17 787 627 612 338 172 -
Tax 521 0 924 -3 -3 -3 92 218.72%
NP 55 17 1,711 624 609 335 264 -64.95%
-
NP to SH 55 17 1,711 624 609 335 264 -64.95%
-
Tax Rate - 0.00% -117.41% 0.48% 0.49% 0.89% -53.49% -
Total Cost 23,505 11,711 59,407 48,728 31,565 15,404 47,644 -37.64%
-
Net Worth 9,166 8,500 10,129 10,064 10,149 7,882 7,938 10.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,166 8,500 10,129 10,064 10,149 7,882 7,938 10.09%
NOSH 183,333 170,000 202,588 201,290 202,999 197,058 198,461 -5.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.23% 0.14% 2.80% 1.26% 1.89% 2.13% 0.55% -
ROE 0.60% 0.20% 16.89% 6.20% 6.00% 4.25% 3.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.85 6.90 30.17 24.52 15.85 7.99 24.14 -34.39%
EPS 0.03 0.01 0.84 0.31 0.30 0.17 0.13 -62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.04 0.04 16.08%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.34 1.17 6.08 4.91 3.20 1.57 4.77 -37.87%
EPS 0.01 0.00 0.17 0.06 0.06 0.03 0.03 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0085 0.0101 0.01 0.0101 0.0078 0.0079 9.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.05 0.03 0.04 0.05 0.06 0.05 -
P/RPS 0.70 0.72 0.10 0.16 0.32 0.75 0.21 123.63%
P/EPS 300.00 500.00 3.55 12.90 16.67 35.29 37.59 300.88%
EY 0.33 0.20 28.15 7.75 6.00 2.83 2.66 -75.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.00 0.60 0.80 1.00 1.50 1.25 27.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 18/02/11 26/11/10 09/08/10 21/05/10 22/02/10 -
Price 0.10 0.09 0.05 0.04 0.05 0.04 0.06 -
P/RPS 0.78 1.30 0.17 0.16 0.32 0.50 0.25 113.96%
P/EPS 333.33 900.00 5.92 12.90 16.67 23.53 45.10 280.82%
EY 0.30 0.11 16.89 7.75 6.00 4.25 2.22 -73.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 1.00 0.80 1.00 1.00 1.50 21.20%

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