[WAJA] QoQ 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- -201.71%
YoY- -278.97%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,994 15,155 11,496 14,373 13,487 11,832 11,728 12.46%
PBT -170 357 -1,344 -1,919 -688 -483 17 -
Tax 0 -3 0 -21 45 521 0 -
NP -170 354 -1,344 -1,940 -643 38 17 -
-
NP to SH -170 354 -1,344 -1,940 -643 38 17 -
-
Tax Rate - 0.84% - - - - 0.00% -
Total Cost 14,164 14,801 12,840 16,313 14,130 11,794 11,711 13.47%
-
Net Worth 15,454 15,391 14,451 14,184 21,433 9,500 8,500 48.80%
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 15,454 15,391 14,451 14,184 21,433 9,500 8,500 48.80%
NOSH 154,545 153,913 144,516 141,846 178,611 190,000 170,000 -6.14%
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 -1.21% 2.34% -11.69% -13.50% -4.77% 0.32% 0.14% -
ROE -1.10% 2.30% -9.30% -13.68% -3.00% 0.40% 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 9.05 9.85 7.95 10.13 7.55 6.23 6.90 19.76%
EPS -0.11 0.23 -0.93 -1.37 -0.36 0.02 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 1.39 1.51 1.14 1.43 1.34 1.18 1.17 12.13%
EPS -0.02 0.04 -0.13 -0.19 -0.06 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0153 0.0144 0.0141 0.0213 0.0095 0.0085 48.45%
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 1.10 1.22 1.76 1.68 1.19 1.45 0.72 32.54%
P/EPS -90.91 52.17 -15.05 -12.43 -25.00 450.00 500.00 -
EY -1.10 1.92 -6.64 -8.05 -4.00 0.22 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 1.10 1.12 1.38 1.48 2.25 1.61 1.30 -10.51%
P/EPS -90.91 47.83 -11.83 -10.97 -47.22 500.00 900.00 -
EY -1.10 2.09 -8.45 -9.12 -2.12 0.20 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