[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -110.57%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 43,412 29,900 14,763 64,535 46,609 32,567 16,259 92.11%
PBT -4,023 -3,151 -1,521 -4,121 -3,072 -1,123 -285 481.26%
Tax 175 175 -98 -1,834 244 -56 -121 -
NP -3,848 -2,976 -1,619 -5,955 -2,828 -1,179 -406 346.02%
-
NP to SH -3,848 -2,976 -1,619 -5,955 -2,828 -1,179 -406 346.02%
-
Tax Rate - - - - - - - -
Total Cost 47,260 32,876 16,382 70,490 49,437 33,746 16,665 99.97%
-
Net Worth 10,126 12,146 12,142 10,920 12,034 13,431 15,037 -23.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 10,126 12,146 12,142 10,920 12,034 13,431 15,037 -23.11%
NOSH 202,526 202,448 202,374 156,005 150,425 149,240 150,370 21.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -8.86% -9.95% -10.97% -9.23% -6.07% -3.62% -2.50% -
ROE -38.00% -24.50% -13.33% -54.53% -23.50% -8.78% -2.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.44 14.77 7.29 41.37 30.98 21.82 10.81 57.66%
EPS -1.90 -1.47 -0.80 -3.82 -1.88 -0.79 -0.27 265.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.07 0.08 0.09 0.10 -36.92%
Adjusted Per Share Value based on latest NOSH - 150,154
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.89 2.68 1.32 5.79 4.18 2.92 1.46 91.84%
EPS -0.35 -0.27 -0.15 -0.53 -0.25 -0.11 -0.04 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0109 0.0109 0.0098 0.0108 0.012 0.0135 -23.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.04 0.04 0.08 0.14 0.13 0.12 0.14 -
P/RPS 0.19 0.27 1.10 0.34 0.42 0.55 1.29 -72.01%
P/EPS -2.11 -2.72 -10.00 -3.67 -6.91 -15.19 -51.85 -88.09%
EY -47.50 -36.75 -10.00 -27.27 -14.46 -6.58 -1.93 741.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 1.33 2.00 1.63 1.33 1.40 -31.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 27/08/08 22/05/08 28/02/08 21/11/07 23/08/07 29/05/07 -
Price 0.04 0.04 0.05 0.10 0.12 0.14 0.12 -
P/RPS 0.19 0.27 0.69 0.24 0.39 0.64 1.11 -69.07%
P/EPS -2.11 -2.72 -6.25 -2.62 -6.38 -17.72 -44.44 -86.81%
EY -47.50 -36.75 -16.00 -38.17 -15.67 -5.64 -2.25 659.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.83 1.43 1.50 1.56 1.20 -23.62%

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