[WAJA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -58.23%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,928 63,100 64,596 64,637 70,727 68,241 63,713 -1.87%
PBT -5,756 -4,964 -3,728 -5,888 -3,552 -2,824 -3,532 38.52%
Tax -1,782 -1,990 -2,013 603 212 140 405 -
NP -7,538 -6,954 -5,741 -5,285 -3,340 -2,684 -3,127 79.88%
-
NP to SH -7,538 -6,954 -5,741 -5,285 -3,340 -2,684 -3,127 79.88%
-
Tax Rate - - - - - - - -
Total Cost 69,466 70,054 70,337 69,922 74,067 70,925 66,840 2.60%
-
Net Worth 12,152 12,142 10,510 11,992 13,378 15,037 16,479 -18.39%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 12,152 12,142 10,510 11,992 13,378 15,037 16,479 -18.39%
NOSH 202,537 202,374 150,154 149,909 148,653 150,370 149,817 22.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.17% -11.02% -8.89% -8.18% -4.72% -3.93% -4.91% -
ROE -62.03% -57.27% -54.62% -44.07% -24.96% -17.85% -18.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.58 31.18 43.02 43.12 47.58 45.38 42.53 -19.75%
EPS -3.72 -3.44 -3.82 -3.53 -2.25 -1.78 -2.09 46.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.08 0.09 0.10 0.11 -33.26%
Adjusted Per Share Value based on latest NOSH - 149,909
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.55 5.66 5.79 5.80 6.34 6.12 5.71 -1.87%
EPS -0.68 -0.62 -0.51 -0.47 -0.30 -0.24 -0.28 80.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0109 0.0094 0.0108 0.012 0.0135 0.0148 -18.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.04 0.08 0.14 0.13 0.12 0.14 0.12 -
P/RPS 0.13 0.26 0.33 0.30 0.25 0.31 0.28 -40.06%
P/EPS -1.07 -2.33 -3.66 -3.69 -5.34 -7.84 -5.75 -67.43%
EY -93.04 -42.95 -27.31 -27.12 -18.72 -12.75 -17.39 206.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.33 2.00 1.63 1.33 1.40 1.09 -27.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 22/05/08 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 -
Price 0.04 0.05 0.10 0.12 0.14 0.12 0.15 -
P/RPS 0.13 0.16 0.23 0.28 0.29 0.26 0.35 -48.35%
P/EPS -1.07 -1.46 -2.62 -3.40 -6.23 -6.72 -7.19 -71.95%
EY -93.04 -68.72 -38.23 -29.38 -16.05 -14.87 -13.91 255.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.43 1.50 1.56 1.20 1.36 -37.64%

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