[WAJA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 456.25%
YoY- 108.97%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,300 47,120 64,348 46,880 59,800 65,134 51,112 0.70%
PBT -1,974 -932 1,224 546 -6,302 -2,246 -2,206 -1.83%
Tax -6 1,042 -6 -12 350 -112 274 -
NP -1,980 110 1,218 534 -5,952 -2,358 -1,932 0.40%
-
NP to SH -1,980 110 1,218 534 -5,952 -2,358 -1,932 0.40%
-
Tax Rate - - 0.49% 2.20% - - - -
Total Cost 55,280 47,010 63,130 46,346 65,752 67,492 53,044 0.68%
-
Net Worth 14,999 9,166 10,149 8,215 12,146 13,431 18,112 -3.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,999 9,166 10,149 8,215 12,146 13,431 18,112 -3.09%
NOSH 149,999 183,333 202,999 205,384 202,448 149,240 150,937 -0.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.71% 0.23% 1.89% 1.14% -9.95% -3.62% -3.78% -
ROE -13.20% 1.20% 12.00% 6.50% -49.00% -17.56% -10.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.53 25.70 31.70 22.83 29.54 43.64 33.86 0.80%
EPS -1.32 0.06 0.60 0.26 -2.94 -1.58 -1.28 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.05 0.05 0.04 0.06 0.09 0.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.78 4.23 5.77 4.20 5.36 5.84 4.58 0.71%
EPS -0.18 0.01 0.11 0.05 -0.53 -0.21 -0.17 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0082 0.0091 0.0074 0.0109 0.012 0.0162 -2.99%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.09 0.05 0.03 0.04 0.12 0.12 -
P/RPS 0.34 0.35 0.16 0.13 0.14 0.27 0.35 -0.48%
P/EPS -9.09 150.00 8.33 11.54 -1.36 -7.59 -9.38 -0.52%
EY -11.00 0.67 12.00 8.67 -73.50 -13.17 -10.67 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.80 1.00 0.75 0.67 1.33 1.00 3.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 26/08/11 09/08/10 24/08/09 27/08/08 23/08/07 30/08/06 -
Price 0.11 0.10 0.05 0.02 0.04 0.14 0.11 -
P/RPS 0.31 0.39 0.16 0.09 0.14 0.32 0.32 -0.52%
P/EPS -8.33 166.67 8.33 7.69 -1.36 -8.86 -8.59 -0.51%
EY -12.00 0.60 12.00 13.00 -73.50 -11.29 -11.64 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.00 1.00 0.50 0.67 1.56 0.92 3.02%

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