[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -329.93%
YoY- -247.75%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 40,644 26,650 11,496 51,420 37,047 23,560 11,728 128.48%
PBT -1,157 -987 -1,344 -3,072 -1,153 -466 17 -
Tax -3 -3 0 544 565 521 0 -
NP -1,160 -990 -1,344 -2,528 -588 55 17 -
-
NP to SH -1,160 -990 -1,344 -2,528 -588 55 17 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 41,804 27,640 12,840 53,948 37,635 23,505 11,711 133.02%
-
Net Worth 15,263 14,999 14,451 17,882 23,519 9,166 8,500 47.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 15,263 14,999 14,451 17,882 23,519 9,166 8,500 47.57%
NOSH 152,631 149,999 144,516 178,823 195,999 183,333 170,000 -6.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.85% -3.71% -11.69% -4.92% -1.59% 0.23% 0.14% -
ROE -7.60% -6.60% -9.30% -14.14% -2.50% 0.60% 0.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.63 17.77 7.95 28.75 18.90 12.85 6.90 145.44%
EPS -0.76 -0.66 -0.93 -1.41 -0.30 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.12 0.05 0.05 58.53%
Adjusted Per Share Value based on latest NOSH - 141,846
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.04 2.65 1.14 5.12 3.69 2.34 1.17 127.93%
EPS -0.12 -0.10 -0.13 -0.25 -0.06 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0149 0.0144 0.0178 0.0234 0.0091 0.0085 47.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.12 0.14 0.17 0.09 0.09 0.05 -
P/RPS 0.38 0.68 1.76 0.59 0.48 0.70 0.72 -34.61%
P/EPS -13.16 -18.18 -15.05 -12.03 -30.00 300.00 500.00 -
EY -7.60 -5.50 -6.64 -8.32 -3.33 0.33 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.40 1.70 0.75 1.80 1.00 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 30/05/12 29/02/12 18/11/11 26/08/11 31/05/11 -
Price 0.10 0.11 0.11 0.15 0.17 0.10 0.09 -
P/RPS 0.38 0.62 1.38 0.52 0.90 0.78 1.30 -55.85%
P/EPS -13.16 -16.67 -11.83 -10.61 -56.67 333.33 900.00 -
EY -7.60 -6.00 -8.45 -9.42 -1.76 0.30 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.10 1.50 1.42 2.00 1.80 -32.34%

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