[WAJA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.16%
YoY- 42.61%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,908 48,693 48,422 51,367 54,882 61,398 61,928 -15.68%
PBT 172 -1,658 -2,364 -4,239 -5,788 -4,679 -5,756 -
Tax 92 -27 -27 248 154 -2,082 -1,782 -
NP 264 -1,685 -2,391 -3,991 -5,634 -6,761 -7,538 -
-
NP to SH 264 -1,685 -2,391 -3,991 -5,634 -6,761 -7,538 -
-
Tax Rate -53.49% - - - - - - -
Total Cost 47,644 50,378 50,813 55,358 60,516 68,159 69,466 -22.17%
-
Net Worth 7,849 8,299 8,099 9,599 8,118 10,139 12,152 -25.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,849 8,299 8,099 9,599 8,118 10,139 12,152 -25.21%
NOSH 196,250 207,500 202,500 240,000 202,954 202,790 202,537 -2.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.55% -3.46% -4.94% -7.77% -10.27% -11.01% -12.17% -
ROE 3.36% -20.30% -29.52% -41.57% -69.40% -66.68% -62.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.41 23.47 23.91 21.40 27.04 30.28 30.58 -13.91%
EPS 0.13 -0.81 -1.18 -1.66 -2.78 -3.33 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.05 0.06 -23.62%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.30 4.37 4.34 4.61 4.92 5.51 5.55 -15.60%
EPS 0.02 -0.15 -0.21 -0.36 -0.51 -0.61 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0074 0.0073 0.0086 0.0073 0.0091 0.0109 -25.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.02 0.03 0.01 0.04 0.04 0.04 -
P/RPS 0.20 0.09 0.13 0.05 0.15 0.13 0.13 33.16%
P/EPS 37.17 -2.46 -2.54 -0.60 -1.44 -1.20 -1.07 -
EY 2.69 -40.60 -39.36 -166.29 -69.40 -83.35 -93.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.50 0.75 0.25 1.00 0.80 0.67 51.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 24/08/09 26/05/09 25/02/09 21/11/08 27/08/08 -
Price 0.06 0.03 0.02 0.03 0.03 0.04 0.04 -
P/RPS 0.25 0.13 0.08 0.14 0.11 0.13 0.13 54.45%
P/EPS 44.60 -3.69 -1.69 -1.80 -1.08 -1.20 -1.07 -
EY 2.24 -27.07 -59.04 -55.43 -92.53 -83.35 -93.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.75 0.50 0.75 0.75 0.80 0.67 70.88%

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