[WAJA] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.34%
YoY- 101.48%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,685 13,783 12,192 11,248 11,470 13,512 15,137 -20.67%
PBT 65 -166 245 28 -1,765 -872 -1,630 -
Tax 98 0 -2 -4 -21 0 273 -49.39%
NP 163 -166 243 24 -1,786 -872 -1,357 -
-
NP to SH 163 -166 243 24 -1,786 -872 -1,357 -
-
Tax Rate -150.77% - 0.82% 14.29% - - - -
Total Cost 10,522 13,949 11,949 11,224 13,256 14,384 16,494 -25.83%
-
Net Worth 7,849 8,299 8,099 9,599 8,118 10,139 12,152 -25.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,849 8,299 8,099 9,599 8,118 10,139 12,152 -25.21%
NOSH 196,250 207,500 202,500 240,000 202,954 202,790 202,537 -2.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.53% -1.20% 1.99% 0.21% -15.57% -6.45% -8.96% -
ROE 2.08% -2.00% 3.00% 0.25% -22.00% -8.60% -11.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.44 6.64 6.02 4.69 5.65 6.66 7.47 -19.00%
EPS 0.08 -0.08 0.12 0.01 -0.88 -0.43 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.05 0.06 -23.62%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.96 1.24 1.09 1.01 1.03 1.21 1.36 -20.67%
EPS 0.01 -0.01 0.02 0.00 -0.16 -0.08 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0074 0.0073 0.0086 0.0073 0.0091 0.0109 -25.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.02 0.03 0.01 0.04 0.04 0.04 -
P/RPS 0.92 0.30 0.50 0.21 0.71 0.60 0.54 42.50%
P/EPS 60.20 -25.00 25.00 100.00 -4.55 -9.30 -5.97 -
EY 1.66 -4.00 4.00 1.00 -22.00 -10.75 -16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.50 0.75 0.25 1.00 0.80 0.67 51.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 24/08/09 26/05/09 25/02/09 21/11/08 27/08/08 -
Price 0.06 0.03 0.02 0.03 0.03 0.04 0.04 -
P/RPS 1.10 0.45 0.33 0.64 0.53 0.60 0.54 60.48%
P/EPS 72.24 -37.50 16.67 300.00 -3.41 -9.30 -5.97 -
EY 1.38 -2.67 6.00 0.33 -29.33 -10.75 -16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.75 0.50 0.75 0.75 0.80 0.67 70.88%

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