[WAJA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -98.43%
YoY- -94.93%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,373 13,487 11,832 11,728 11,767 17,178 16,434 -8.52%
PBT -1,919 -688 -483 17 157 15 274 -
Tax -21 45 521 0 927 0 0 -
NP -1,940 -643 38 17 1,084 15 274 -
-
NP to SH -1,940 -643 38 17 1,084 15 274 -
-
Tax Rate - - - 0.00% -590.45% 0.00% 0.00% -
Total Cost 16,313 14,130 11,794 11,711 10,683 17,163 16,160 0.62%
-
Net Worth 14,184 21,433 9,500 8,500 10,166 7,500 10,538 21.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 14,184 21,433 9,500 8,500 10,166 7,500 10,538 21.84%
NOSH 141,846 178,611 190,000 170,000 203,333 150,000 210,769 -23.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -13.50% -4.77% 0.32% 0.14% 9.21% 0.09% 1.67% -
ROE -13.68% -3.00% 0.40% 0.20% 10.66% 0.20% 2.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.13 7.55 6.23 6.90 5.79 11.45 7.80 18.97%
EPS -1.37 -0.36 0.02 0.01 0.53 0.01 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.05 0.05 0.05 0.05 0.05 58.53%
Adjusted Per Share Value based on latest NOSH - 170,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.43 1.34 1.18 1.17 1.17 1.71 1.64 -8.70%
EPS -0.19 -0.06 0.00 0.00 0.11 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0213 0.0095 0.0085 0.0101 0.0075 0.0105 21.65%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.09 0.09 0.05 0.03 0.04 0.05 -
P/RPS 1.68 1.19 1.45 0.72 0.52 0.35 0.64 89.95%
P/EPS -12.43 -25.00 450.00 500.00 5.63 400.00 38.46 -
EY -8.05 -4.00 0.22 0.20 17.77 0.25 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.75 1.80 1.00 0.60 0.80 1.00 42.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 26/08/11 31/05/11 18/02/11 26/11/10 09/08/10 -
Price 0.15 0.17 0.10 0.09 0.05 0.04 0.05 -
P/RPS 1.48 2.25 1.61 1.30 0.86 0.35 0.64 74.60%
P/EPS -10.97 -47.22 500.00 900.00 9.38 400.00 38.46 -
EY -9.12 -2.12 0.20 0.11 10.66 0.25 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 2.00 1.80 1.00 0.80 1.00 30.94%

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