[WAJA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -227.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,132 13,825 11,731 11,599 7,991 7,472 0 -
PBT 387 -110 -993 -2,941 -778 157 0 -
Tax -91 -7 144 360 501 -122 0 -
NP 296 -117 -849 -2,581 -277 35 0 -
-
NP to SH 296 -117 -849 -2,581 -787 35 0 -
-
Tax Rate 23.51% - - - - 77.71% - -
Total Cost 19,836 13,942 12,580 14,180 8,268 7,437 0 -
-
Net Worth 17,759 17,549 17,873 18,744 2,156 4,375 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 17,759 17,549 17,873 18,744 2,156 4,375 0 -
NOSH 147,999 146,250 148,947 144,189 35,936 87,500 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.47% -0.85% -7.24% -22.25% -3.47% 0.47% 0.00% -
ROE 1.67% -0.67% -4.75% -13.77% -36.50% 0.80% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.60 9.45 7.88 8.04 22.24 8.54 0.00 -
EPS 0.20 -0.08 -0.57 -1.79 -2.19 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.06 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,189
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.00 1.38 1.17 1.15 0.80 0.74 0.00 -
EPS 0.03 -0.01 -0.08 -0.26 -0.08 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0175 0.0178 0.0187 0.0021 0.0044 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.10 0.12 0.15 0.13 0.00 0.00 0.00 -
P/RPS 0.74 1.27 1.90 1.62 0.00 0.00 0.00 -
P/EPS 50.00 -150.00 -26.32 -7.26 0.00 0.00 0.00 -
EY 2.00 -0.67 -3.80 -13.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.25 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 30/05/06 28/02/06 29/11/05 17/10/05 - -
Price 0.12 0.11 0.12 0.14 0.14 0.00 0.00 -
P/RPS 0.88 1.16 1.52 1.74 0.63 0.00 0.00 -
P/EPS 60.00 -137.50 -21.05 -7.82 -6.39 0.00 0.00 -
EY 1.67 -0.73 -4.75 -12.79 -15.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.08 2.33 0.00 0.00 -

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