[WAJA] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.81%
YoY- -9.45%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 64,637 70,727 68,241 63,713 57,287 45,146 38,793 40.50%
PBT -5,888 -3,552 -2,824 -3,532 -3,657 -4,822 -4,555 18.64%
Tax 603 212 140 405 406 998 883 -22.43%
NP -5,285 -3,340 -2,684 -3,127 -3,251 -3,824 -3,672 27.44%
-
NP to SH -5,285 -3,340 -2,684 -3,127 -3,251 -4,334 -4,182 16.87%
-
Tax Rate - - - - - - - -
Total Cost 69,922 74,067 70,925 66,840 60,538 48,970 42,465 39.39%
-
Net Worth 11,992 13,378 15,037 16,479 17,759 17,549 17,873 -23.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 11,992 13,378 15,037 16,479 17,759 17,549 17,873 -23.34%
NOSH 149,909 148,653 150,370 149,817 147,999 146,250 148,947 0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -8.18% -4.72% -3.93% -4.91% -5.67% -8.47% -9.47% -
ROE -44.07% -24.96% -17.85% -18.97% -18.31% -24.70% -23.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.12 47.58 45.38 42.53 38.71 30.87 26.04 39.92%
EPS -3.53 -2.25 -1.78 -2.09 -2.20 -2.96 -2.81 16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.11 0.12 0.12 0.12 -23.66%
Adjusted Per Share Value based on latest NOSH - 149,817
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.80 6.34 6.12 5.71 5.14 4.05 3.48 40.52%
EPS -0.47 -0.30 -0.24 -0.28 -0.29 -0.39 -0.38 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.012 0.0135 0.0148 0.0159 0.0157 0.016 -23.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.13 0.12 0.14 0.12 0.10 0.12 0.15 -
P/RPS 0.30 0.25 0.31 0.28 0.26 0.39 0.58 -35.53%
P/EPS -3.69 -5.34 -7.84 -5.75 -4.55 -4.05 -5.34 -21.82%
EY -27.12 -18.72 -12.75 -17.39 -21.97 -24.70 -18.72 28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.33 1.40 1.09 0.83 1.00 1.25 19.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 30/05/06 -
Price 0.12 0.14 0.12 0.15 0.12 0.11 0.12 -
P/RPS 0.28 0.29 0.26 0.35 0.31 0.36 0.46 -28.15%
P/EPS -3.40 -6.23 -6.72 -7.19 -5.46 -3.71 -4.27 -14.08%
EY -29.38 -16.05 -14.87 -13.91 -18.31 -26.94 -23.40 16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 1.20 1.36 1.00 0.92 1.00 31.00%

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