[WAJA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -930.07%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 14,042 16,309 16,259 18,027 20,132 13,825 11,731 12.72%
PBT -1,949 -838 -285 -2,816 387 -110 -993 56.69%
Tax 300 65 -121 359 -91 -7 144 63.04%
NP -1,649 -773 -406 -2,457 296 -117 -849 55.60%
-
NP to SH -1,649 -773 -406 -2,457 296 -117 -849 55.60%
-
Tax Rate - - - - 23.51% - - -
Total Cost 15,691 17,082 16,665 20,484 19,836 13,942 12,580 15.85%
-
Net Worth 11,992 13,378 15,037 16,479 17,759 17,549 17,873 -23.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 11,992 13,378 15,037 16,479 17,759 17,549 17,873 -23.34%
NOSH 149,909 148,653 150,370 149,817 147,999 146,250 148,947 0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -11.74% -4.74% -2.50% -13.63% 1.47% -0.85% -7.24% -
ROE -13.75% -5.78% -2.70% -14.91% 1.67% -0.67% -4.75% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.37 10.97 10.81 12.03 13.60 9.45 7.88 12.22%
EPS -1.10 -0.52 -0.27 -1.64 0.20 -0.08 -0.57 54.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.11 0.12 0.12 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 149,817
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.26 1.46 1.46 1.62 1.81 1.24 1.05 12.91%
EPS -0.15 -0.07 -0.04 -0.22 0.03 -0.01 -0.08 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.012 0.0135 0.0148 0.0159 0.0157 0.016 -23.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.13 0.12 0.14 0.12 0.10 0.12 0.15 -
P/RPS 1.39 1.09 1.29 1.00 0.74 1.27 1.90 -18.79%
P/EPS -11.82 -23.08 -51.85 -7.32 50.00 -150.00 -26.32 -41.32%
EY -8.46 -4.33 -1.93 -13.67 2.00 -0.67 -3.80 70.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.33 1.40 1.09 0.83 1.00 1.25 19.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 30/05/06 -
Price 0.12 0.14 0.12 0.15 0.12 0.11 0.12 -
P/RPS 1.28 1.28 1.11 1.25 0.88 1.16 1.52 -10.81%
P/EPS -10.91 -26.92 -44.44 -9.15 60.00 -137.50 -21.05 -35.45%
EY -9.17 -3.71 -2.25 -10.93 1.67 -0.73 -4.75 54.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 1.20 1.36 1.00 0.92 1.00 31.00%

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