[WAJA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 81.79%
YoY- 128.09%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 27,566 26,650 23,560 32,174 23,440 29,900 32,567 -2.73%
PBT 725 -987 -466 612 273 -3,151 -1,123 -
Tax -360 -3 521 -3 -6 175 -56 36.32%
NP 365 -990 55 609 267 -2,976 -1,179 -
-
NP to SH 365 -990 55 609 267 -2,976 -1,179 -
-
Tax Rate 49.66% - - 0.49% 2.20% - - -
Total Cost 27,201 27,640 23,505 31,565 23,173 32,876 33,746 -3.52%
-
Net Worth 14,282 14,999 9,166 10,149 8,215 12,146 13,431 1.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,282 14,999 9,166 10,149 8,215 12,146 13,431 1.02%
NOSH 158,695 149,999 183,333 202,999 205,384 202,448 149,240 1.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.32% -3.71% 0.23% 1.89% 1.14% -9.95% -3.62% -
ROE 2.56% -6.60% 0.60% 6.00% 3.25% -24.50% -8.78% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.37 17.77 12.85 15.85 11.41 14.77 21.82 -3.72%
EPS 0.23 -0.66 0.03 0.30 0.13 -1.47 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.05 0.05 0.04 0.06 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 210,769
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.74 2.65 2.34 3.20 2.33 2.98 3.24 -2.75%
EPS 0.04 -0.10 0.01 0.06 0.03 -0.30 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0149 0.0091 0.0101 0.0082 0.0121 0.0134 0.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.105 0.12 0.09 0.05 0.03 0.04 0.12 -
P/RPS 0.60 0.68 0.70 0.32 0.26 0.27 0.55 1.45%
P/EPS 45.65 -18.18 300.00 16.67 23.08 -2.72 -15.19 -
EY 2.19 -5.50 0.33 6.00 4.33 -36.75 -6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.20 1.80 1.00 0.75 0.67 1.33 -2.11%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 16/08/12 26/08/11 09/08/10 24/08/09 27/08/08 23/08/07 -
Price 0.15 0.11 0.10 0.05 0.02 0.04 0.14 -
P/RPS 0.86 0.62 0.78 0.32 0.18 0.27 0.64 5.04%
P/EPS 65.22 -16.67 333.33 16.67 15.38 -2.72 -17.72 -
EY 1.53 -6.00 0.30 6.00 6.50 -36.75 -5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.10 2.00 1.00 0.50 0.67 1.56 1.14%

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