[WAJA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -21.13%
YoY- -159.09%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 54,882 61,398 61,928 63,100 64,596 64,637 70,727 -15.49%
PBT -5,788 -4,679 -5,756 -4,964 -3,728 -5,888 -3,552 38.26%
Tax 154 -2,082 -1,782 -1,990 -2,013 603 212 -19.11%
NP -5,634 -6,761 -7,538 -6,954 -5,741 -5,285 -3,340 41.47%
-
NP to SH -5,634 -6,761 -7,538 -6,954 -5,741 -5,285 -3,340 41.47%
-
Tax Rate - - - - - - - -
Total Cost 60,516 68,159 69,466 70,054 70,337 69,922 74,067 -12.54%
-
Net Worth 8,118 10,139 12,152 12,142 10,510 11,992 13,378 -28.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 8,118 10,139 12,152 12,142 10,510 11,992 13,378 -28.21%
NOSH 202,954 202,790 202,537 202,374 150,154 149,909 148,653 22.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -10.27% -11.01% -12.17% -11.02% -8.89% -8.18% -4.72% -
ROE -69.40% -66.68% -62.03% -57.27% -54.62% -44.07% -24.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.04 30.28 30.58 31.18 43.02 43.12 47.58 -31.27%
EPS -2.78 -3.33 -3.72 -3.44 -3.82 -3.53 -2.25 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.06 0.06 0.07 0.08 0.09 -41.61%
Adjusted Per Share Value based on latest NOSH - 202,374
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.92 5.51 5.55 5.66 5.79 5.80 6.34 -15.48%
EPS -0.51 -0.61 -0.68 -0.62 -0.51 -0.47 -0.30 42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0091 0.0109 0.0109 0.0094 0.0108 0.012 -28.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.04 0.04 0.04 0.08 0.14 0.13 0.12 -
P/RPS 0.15 0.13 0.13 0.26 0.33 0.30 0.25 -28.75%
P/EPS -1.44 -1.20 -1.07 -2.33 -3.66 -3.69 -5.34 -58.09%
EY -69.40 -83.35 -93.04 -42.95 -27.31 -27.12 -18.72 138.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.67 1.33 2.00 1.63 1.33 -17.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 21/11/08 27/08/08 22/05/08 28/02/08 21/11/07 23/08/07 -
Price 0.03 0.04 0.04 0.05 0.10 0.12 0.14 -
P/RPS 0.11 0.13 0.13 0.16 0.23 0.28 0.29 -47.44%
P/EPS -1.08 -1.20 -1.07 -1.46 -2.62 -3.40 -6.23 -68.74%
EY -92.53 -83.35 -93.04 -68.72 -38.23 -29.38 -16.05 219.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.67 0.83 1.43 1.50 1.56 -38.49%

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