[WAJA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.67%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 48,693 48,422 51,367 54,882 61,398 61,928 63,100 -15.85%
PBT -1,658 -2,364 -4,239 -5,788 -4,679 -5,756 -4,964 -51.82%
Tax -27 -27 248 154 -2,082 -1,782 -1,990 -94.29%
NP -1,685 -2,391 -3,991 -5,634 -6,761 -7,538 -6,954 -61.09%
-
NP to SH -1,685 -2,391 -3,991 -5,634 -6,761 -7,538 -6,954 -61.09%
-
Tax Rate - - - - - - - -
Total Cost 50,378 50,813 55,358 60,516 68,159 69,466 70,054 -19.71%
-
Net Worth 8,299 8,099 9,599 8,118 10,139 12,152 12,142 -22.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 8,299 8,099 9,599 8,118 10,139 12,152 12,142 -22.38%
NOSH 207,500 202,500 240,000 202,954 202,790 202,537 202,374 1.68%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.46% -4.94% -7.77% -10.27% -11.01% -12.17% -11.02% -
ROE -20.30% -29.52% -41.57% -69.40% -66.68% -62.03% -57.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.47 23.91 21.40 27.04 30.28 30.58 31.18 -17.23%
EPS -0.81 -1.18 -1.66 -2.78 -3.33 -3.72 -3.44 -61.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.05 0.06 0.06 -23.66%
Adjusted Per Share Value based on latest NOSH - 202,954
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.37 4.34 4.61 4.92 5.51 5.55 5.66 -15.82%
EPS -0.15 -0.21 -0.36 -0.51 -0.61 -0.68 -0.62 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0073 0.0086 0.0073 0.0091 0.0109 0.0109 -22.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.02 0.03 0.01 0.04 0.04 0.04 0.08 -
P/RPS 0.09 0.13 0.05 0.15 0.13 0.13 0.26 -50.66%
P/EPS -2.46 -2.54 -0.60 -1.44 -1.20 -1.07 -2.33 3.68%
EY -40.60 -39.36 -166.29 -69.40 -83.35 -93.04 -42.95 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.25 1.00 0.80 0.67 1.33 -47.88%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 24/08/09 26/05/09 25/02/09 21/11/08 27/08/08 22/05/08 -
Price 0.03 0.02 0.03 0.03 0.04 0.04 0.05 -
P/RPS 0.13 0.08 0.14 0.11 0.13 0.13 0.16 -12.91%
P/EPS -3.69 -1.69 -1.80 -1.08 -1.20 -1.07 -1.46 85.44%
EY -27.07 -59.04 -55.43 -92.53 -83.35 -93.04 -68.72 -46.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.75 0.75 0.80 0.67 0.83 -6.52%

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