[WAJA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -99.01%
YoY- -94.93%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,420 37,047 23,560 11,728 61,118 49,352 32,174 36.57%
PBT -3,072 -1,153 -466 17 787 627 612 -
Tax 544 565 521 0 924 -3 -3 -
NP -2,528 -588 55 17 1,711 624 609 -
-
NP to SH -2,528 -588 55 17 1,711 624 609 -
-
Tax Rate - - - 0.00% -117.41% 0.48% 0.49% -
Total Cost 53,948 37,635 23,505 11,711 59,407 48,728 31,565 42.80%
-
Net Worth 17,882 23,519 9,166 8,500 10,129 10,064 10,149 45.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,882 23,519 9,166 8,500 10,129 10,064 10,149 45.72%
NOSH 178,823 195,999 183,333 170,000 202,588 201,290 202,999 -8.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.92% -1.59% 0.23% 0.14% 2.80% 1.26% 1.89% -
ROE -14.14% -2.50% 0.60% 0.20% 16.89% 6.20% 6.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.75 18.90 12.85 6.90 30.17 24.52 15.85 48.57%
EPS -1.41 -0.30 0.03 0.01 0.84 0.31 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.05 0.05 0.05 0.05 0.05 58.53%
Adjusted Per Share Value based on latest NOSH - 170,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.12 3.69 2.34 1.17 6.08 4.91 3.20 36.68%
EPS -0.25 -0.06 0.01 0.00 0.17 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0234 0.0091 0.0085 0.0101 0.01 0.0101 45.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.09 0.09 0.05 0.03 0.04 0.05 -
P/RPS 0.59 0.48 0.70 0.72 0.10 0.16 0.32 50.19%
P/EPS -12.03 -30.00 300.00 500.00 3.55 12.90 16.67 -
EY -8.32 -3.33 0.33 0.20 28.15 7.75 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.75 1.80 1.00 0.60 0.80 1.00 42.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 26/08/11 31/05/11 18/02/11 26/11/10 09/08/10 -
Price 0.15 0.17 0.10 0.09 0.05 0.04 0.05 -
P/RPS 0.52 0.90 0.78 1.30 0.17 0.16 0.32 38.09%
P/EPS -10.61 -56.67 333.33 900.00 5.92 12.90 16.67 -
EY -9.42 -1.76 0.30 0.11 16.89 7.75 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 2.00 1.80 1.00 0.80 1.00 30.94%

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