[WAJA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 83.48%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 17,986 14,042 16,309 16,259 18,027 20,132 13,825 19.11%
PBT -656 -1,949 -838 -285 -2,816 387 -110 227.78%
Tax -2,257 300 65 -121 359 -91 -7 4552.85%
NP -2,913 -1,649 -773 -406 -2,457 296 -117 747.66%
-
NP to SH -2,913 -1,649 -773 -406 -2,457 296 -117 747.66%
-
Tax Rate - - - - - 23.51% - -
Total Cost 20,899 15,691 17,082 16,665 20,484 19,836 13,942 30.88%
-
Net Worth 10,510 11,992 13,378 15,037 16,479 17,759 17,549 -28.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 10,510 11,992 13,378 15,037 16,479 17,759 17,549 -28.88%
NOSH 150,154 149,909 148,653 150,370 149,817 147,999 146,250 1.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -16.20% -11.74% -4.74% -2.50% -13.63% 1.47% -0.85% -
ROE -27.71% -13.75% -5.78% -2.70% -14.91% 1.67% -0.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.98 9.37 10.97 10.81 12.03 13.60 9.45 17.08%
EPS -1.94 -1.10 -0.52 -0.27 -1.64 0.20 -0.08 732.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.11 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 150,370
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.61 1.26 1.46 1.46 1.62 1.81 1.24 18.95%
EPS -0.26 -0.15 -0.07 -0.04 -0.22 0.03 -0.01 772.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0108 0.012 0.0135 0.0148 0.0159 0.0157 -28.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.13 0.12 0.14 0.12 0.10 0.12 -
P/RPS 1.17 1.39 1.09 1.29 1.00 0.74 1.27 -5.30%
P/EPS -7.22 -11.82 -23.08 -51.85 -7.32 50.00 -150.00 -86.69%
EY -13.86 -8.46 -4.33 -1.93 -13.67 2.00 -0.67 649.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 1.33 1.40 1.09 0.83 1.00 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 -
Price 0.10 0.12 0.14 0.12 0.15 0.12 0.11 -
P/RPS 0.83 1.28 1.28 1.11 1.25 0.88 1.16 -19.95%
P/EPS -5.15 -10.91 -26.92 -44.44 -9.15 60.00 -137.50 -88.73%
EY -19.40 -9.17 -3.71 -2.25 -10.93 1.67 -0.73 785.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.56 1.20 1.36 1.00 0.92 34.07%

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