[WAJA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 72.81%
YoY- -298.77%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 54,828 43,412 29,900 14,763 64,535 46,609 32,567 41.29%
PBT -6,349 -4,023 -3,151 -1,521 -4,121 -3,072 -1,123 215.69%
Tax 220 175 175 -98 -1,834 244 -56 -
NP -6,129 -3,848 -2,976 -1,619 -5,955 -2,828 -1,179 198.59%
-
NP to SH -6,129 -3,848 -2,976 -1,619 -5,955 -2,828 -1,179 198.59%
-
Tax Rate - - - - - - - -
Total Cost 60,957 47,260 32,876 16,382 70,490 49,437 33,746 48.05%
-
Net Worth 8,105 10,126 12,146 12,142 10,920 12,034 13,431 -28.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 8,105 10,126 12,146 12,142 10,920 12,034 13,431 -28.47%
NOSH 202,625 202,526 202,448 202,374 156,005 150,425 149,240 22.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -11.18% -8.86% -9.95% -10.97% -9.23% -6.07% -3.62% -
ROE -75.62% -38.00% -24.50% -13.33% -54.53% -23.50% -8.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.06 21.44 14.77 7.29 41.37 30.98 21.82 15.35%
EPS -3.02 -1.90 -1.47 -0.80 -3.82 -1.88 -0.79 143.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.06 0.06 0.07 0.08 0.09 -41.61%
Adjusted Per Share Value based on latest NOSH - 202,374
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.92 3.89 2.68 1.32 5.79 4.18 2.92 41.37%
EPS -0.55 -0.35 -0.27 -0.15 -0.53 -0.25 -0.11 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0091 0.0109 0.0109 0.0098 0.0108 0.012 -28.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.04 0.04 0.04 0.08 0.14 0.13 0.12 -
P/RPS 0.15 0.19 0.27 1.10 0.34 0.42 0.55 -57.77%
P/EPS -1.32 -2.11 -2.72 -10.00 -3.67 -6.91 -15.19 -80.23%
EY -75.62 -47.50 -36.75 -10.00 -27.27 -14.46 -6.58 405.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.67 1.33 2.00 1.63 1.33 -17.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 21/11/08 27/08/08 22/05/08 28/02/08 21/11/07 23/08/07 -
Price 0.03 0.04 0.04 0.05 0.10 0.12 0.14 -
P/RPS 0.11 0.19 0.27 0.69 0.24 0.39 0.64 -68.92%
P/EPS -0.99 -2.11 -2.72 -6.25 -2.62 -6.38 -17.72 -85.25%
EY -100.83 -47.50 -36.75 -16.00 -38.17 -15.67 -5.64 577.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.67 0.83 1.43 1.50 1.56 -38.49%

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