[WAJA] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -90.39%
YoY- -560.68%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 16,434 12,192 15,137 16,309 13,825 7,472 0 -
PBT 274 245 -1,630 -838 -110 157 0 -
Tax 0 -2 273 65 -7 -122 0 -
NP 274 243 -1,357 -773 -117 35 0 -
-
NP to SH 274 243 -1,357 -773 -117 35 0 -
-
Tax Rate 0.00% 0.82% - - - 77.71% - -
Total Cost 16,160 11,949 16,494 17,082 13,942 7,437 0 -
-
Net Worth 10,538 8,099 12,152 13,378 17,549 4,375 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 10,538 8,099 12,152 13,378 17,549 4,375 0 -
NOSH 210,769 202,500 202,537 148,653 146,250 87,500 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.67% 1.99% -8.96% -4.74% -0.85% 0.47% 0.00% -
ROE 2.60% 3.00% -11.17% -5.78% -0.67% 0.80% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.80 6.02 7.47 10.97 9.45 8.54 0.00 -
EPS 0.13 0.12 -0.67 -0.52 -0.08 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.06 0.09 0.12 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,653
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.47 1.09 1.36 1.46 1.24 0.67 0.00 -
EPS 0.02 0.02 -0.12 -0.07 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0073 0.0109 0.012 0.0157 0.0039 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.05 0.03 0.04 0.12 0.12 0.00 0.00 -
P/RPS 0.64 0.50 0.54 1.09 1.27 0.00 0.00 -
P/EPS 38.46 25.00 -5.97 -23.08 -150.00 0.00 0.00 -
EY 2.60 4.00 -16.75 -4.33 -0.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.67 1.33 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 09/08/10 24/08/09 27/08/08 23/08/07 30/08/06 17/10/05 - -
Price 0.05 0.02 0.04 0.14 0.11 0.00 0.00 -
P/RPS 0.64 0.33 0.54 1.28 1.16 0.00 0.00 -
P/EPS 38.46 16.67 -5.97 -26.92 -137.50 0.00 0.00 -
EY 2.60 6.00 -16.75 -3.71 -0.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.50 0.67 1.56 0.92 0.00 0.00 -

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