[WAJA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 29.87%
YoY- 146.71%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 52,505 57,107 61,118 60,036 56,641 52,399 47,908 6.31%
PBT -294 463 784 692 511 482 172 -
Tax 1,448 927 924 95 95 93 92 531.21%
NP 1,154 1,390 1,708 787 606 575 264 168.06%
-
NP to SH 1,154 1,390 1,708 787 606 575 264 168.06%
-
Tax Rate - -200.22% -117.86% -13.73% -18.59% -19.29% -53.49% -
Total Cost 51,351 55,717 59,410 59,249 56,035 51,824 47,644 5.13%
-
Net Worth 9,500 8,500 10,166 7,500 10,538 7,882 7,849 13.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,500 8,500 10,166 7,500 10,538 7,882 7,849 13.61%
NOSH 190,000 170,000 203,333 150,000 210,769 197,058 196,250 -2.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.20% 2.43% 2.79% 1.31% 1.07% 1.10% 0.55% -
ROE 12.15% 16.35% 16.80% 10.49% 5.75% 7.29% 3.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.63 33.59 30.06 40.02 26.87 26.59 24.41 8.63%
EPS 0.61 0.82 0.84 0.52 0.29 0.29 0.13 181.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.04 0.04 16.08%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.22 5.68 6.08 5.97 5.64 5.21 4.77 6.21%
EPS 0.11 0.14 0.17 0.08 0.06 0.06 0.03 138.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0085 0.0101 0.0075 0.0105 0.0078 0.0078 14.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.05 0.03 0.04 0.05 0.06 0.05 -
P/RPS 0.33 0.15 0.10 0.10 0.19 0.23 0.20 39.76%
P/EPS 14.82 6.12 3.57 7.62 17.39 20.56 37.17 -45.91%
EY 6.75 16.35 28.00 13.12 5.75 4.86 2.69 84.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.00 0.60 0.80 1.00 1.50 1.25 27.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 18/02/11 26/11/10 09/08/10 21/05/10 22/02/10 -
Price 0.10 0.09 0.05 0.04 0.05 0.04 0.06 -
P/RPS 0.36 0.27 0.17 0.10 0.19 0.15 0.25 27.60%
P/EPS 16.46 11.01 5.95 7.62 17.39 13.71 44.60 -48.64%
EY 6.07 9.08 16.80 13.12 5.75 7.29 2.24 94.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 1.00 0.80 1.00 1.00 1.50 21.20%

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