[WAJA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -57.02%
YoY- -36.98%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 54,511 51,188 51,420 48,814 52,505 57,107 61,118 -7.34%
PBT -3,594 -4,434 -3,073 -997 -294 463 784 -
Tax 21 545 545 1,493 1,448 927 924 -91.99%
NP -3,573 -3,889 -2,528 496 1,154 1,390 1,708 -
-
NP to SH -3,573 -3,889 -2,528 496 1,154 1,390 1,708 -
-
Tax Rate - - - - - -200.22% -117.86% -
Total Cost 58,084 55,077 53,948 48,318 51,351 55,717 59,410 -1.49%
-
Net Worth 15,391 14,451 14,184 21,433 9,500 8,500 10,166 31.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,391 14,451 14,184 21,433 9,500 8,500 10,166 31.88%
NOSH 153,913 144,516 141,846 178,611 190,000 170,000 203,333 -16.95%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -6.55% -7.60% -4.92% 1.02% 2.20% 2.43% 2.79% -
ROE -23.21% -26.91% -17.82% 2.31% 12.15% 16.35% 16.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.42 35.42 36.25 27.33 27.63 33.59 30.06 11.57%
EPS -2.32 -2.69 -1.78 0.28 0.61 0.82 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.12 0.05 0.05 0.05 58.80%
Adjusted Per Share Value based on latest NOSH - 178,611
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.42 5.09 5.12 4.86 5.22 5.68 6.08 -7.38%
EPS -0.36 -0.39 -0.25 0.05 0.11 0.14 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0144 0.0141 0.0213 0.0095 0.0085 0.0101 31.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.14 0.17 0.09 0.09 0.05 0.03 -
P/RPS 0.34 0.40 0.47 0.33 0.33 0.15 0.10 126.27%
P/EPS -5.17 -5.20 -9.54 32.41 14.82 6.12 3.57 -
EY -19.35 -19.22 -10.48 3.09 6.75 16.35 28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.40 1.70 0.75 1.80 1.00 0.60 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 30/05/12 29/02/12 18/11/11 26/08/11 31/05/11 18/02/11 -
Price 0.11 0.11 0.15 0.17 0.10 0.09 0.05 -
P/RPS 0.31 0.31 0.41 0.62 0.36 0.27 0.17 49.31%
P/EPS -4.74 -4.09 -8.42 61.22 16.46 11.01 5.95 -
EY -21.10 -24.46 -11.88 1.63 6.07 9.08 16.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 1.50 1.42 2.00 1.80 1.00 6.56%

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