[WAJA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 117.8%
YoY- 114.41%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 61,118 60,036 56,641 52,399 47,908 48,693 48,422 16.74%
PBT 784 692 511 482 172 -1,658 -2,364 -
Tax 924 95 95 93 92 -27 -27 -
NP 1,708 787 606 575 264 -1,685 -2,391 -
-
NP to SH 1,708 787 606 575 264 -1,685 -2,391 -
-
Tax Rate -117.86% -13.73% -18.59% -19.29% -53.49% - - -
Total Cost 59,410 59,249 56,035 51,824 47,644 50,378 50,813 10.95%
-
Net Worth 10,166 7,500 10,538 7,882 7,849 8,299 8,099 16.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,166 7,500 10,538 7,882 7,849 8,299 8,099 16.31%
NOSH 203,333 150,000 210,769 197,058 196,250 207,500 202,500 0.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.79% 1.31% 1.07% 1.10% 0.55% -3.46% -4.94% -
ROE 16.80% 10.49% 5.75% 7.29% 3.36% -20.30% -29.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.06 40.02 26.87 26.59 24.41 23.47 23.91 16.43%
EPS 0.84 0.52 0.29 0.29 0.13 -0.81 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.04 0.04 0.04 0.04 15.99%
Adjusted Per Share Value based on latest NOSH - 197,058
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.48 5.38 5.08 4.70 4.30 4.37 4.34 16.77%
EPS 0.15 0.07 0.05 0.05 0.02 -0.15 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0067 0.0095 0.0071 0.007 0.0074 0.0073 15.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.03 0.04 0.05 0.06 0.05 0.02 0.03 -
P/RPS 0.10 0.10 0.19 0.23 0.20 0.09 0.13 -16.00%
P/EPS 3.57 7.62 17.39 20.56 37.17 -2.46 -2.54 -
EY 28.00 13.12 5.75 4.86 2.69 -40.60 -39.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.00 1.50 1.25 0.50 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 26/11/10 09/08/10 21/05/10 22/02/10 10/11/09 24/08/09 -
Price 0.05 0.04 0.05 0.04 0.06 0.03 0.02 -
P/RPS 0.17 0.10 0.19 0.15 0.25 0.13 0.08 65.06%
P/EPS 5.95 7.62 17.39 13.71 44.60 -3.69 -1.69 -
EY 16.80 13.12 5.75 7.29 2.24 -27.07 -59.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 1.00 1.00 1.50 0.75 0.50 58.53%

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