[WAJA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.17%
YoY- 35.82%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 64,596 64,637 70,727 68,241 63,713 57,287 45,146 26.89%
PBT -3,728 -5,888 -3,552 -2,824 -3,532 -3,657 -4,822 -15.72%
Tax -2,013 603 212 140 405 406 998 -
NP -5,741 -5,285 -3,340 -2,684 -3,127 -3,251 -3,824 31.01%
-
NP to SH -5,741 -5,285 -3,340 -2,684 -3,127 -3,251 -4,334 20.55%
-
Tax Rate - - - - - - - -
Total Cost 70,337 69,922 74,067 70,925 66,840 60,538 48,970 27.21%
-
Net Worth 10,510 11,992 13,378 15,037 16,479 17,759 17,549 -28.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 10,510 11,992 13,378 15,037 16,479 17,759 17,549 -28.88%
NOSH 150,154 149,909 148,653 150,370 149,817 147,999 146,250 1.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -8.89% -8.18% -4.72% -3.93% -4.91% -5.67% -8.47% -
ROE -54.62% -44.07% -24.96% -17.85% -18.97% -18.31% -24.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 43.02 43.12 47.58 45.38 42.53 38.71 30.87 24.68%
EPS -3.82 -3.53 -2.25 -1.78 -2.09 -2.20 -2.96 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.11 0.12 0.12 -30.11%
Adjusted Per Share Value based on latest NOSH - 150,370
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.79 5.80 6.34 6.12 5.71 5.14 4.05 26.82%
EPS -0.51 -0.47 -0.30 -0.24 -0.28 -0.29 -0.39 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0108 0.012 0.0135 0.0148 0.0159 0.0157 -28.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.13 0.12 0.14 0.12 0.10 0.12 -
P/RPS 0.33 0.30 0.25 0.31 0.28 0.26 0.39 -10.51%
P/EPS -3.66 -3.69 -5.34 -7.84 -5.75 -4.55 -4.05 -6.51%
EY -27.31 -27.12 -18.72 -12.75 -17.39 -21.97 -24.70 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 1.33 1.40 1.09 0.83 1.00 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 -
Price 0.10 0.12 0.14 0.12 0.15 0.12 0.11 -
P/RPS 0.23 0.28 0.29 0.26 0.35 0.31 0.36 -25.75%
P/EPS -2.62 -3.40 -6.23 -6.72 -7.19 -5.46 -3.71 -20.64%
EY -38.23 -29.38 -16.05 -14.87 -13.91 -18.31 -26.94 26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.56 1.20 1.36 1.00 0.92 34.07%

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