[WAJA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 198.19%
YoY- 109.13%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,694 14,373 11,767 10,685 11,470 17,986 18,027 -5.67%
PBT -1,873 -1,919 157 65 -1,765 -656 -2,816 -6.56%
Tax -385 -21 927 98 -21 -2,257 359 -
NP -2,258 -1,940 1,084 163 -1,786 -2,913 -2,457 -1.39%
-
NP to SH -2,258 -1,940 1,084 163 -1,786 -2,913 -2,457 -1.39%
-
Tax Rate - - -590.45% -150.77% - - - -
Total Cost 14,952 16,313 10,683 10,522 13,256 20,899 20,484 -5.10%
-
Net Worth 12,452 14,184 10,166 7,849 8,118 10,510 16,479 -4.55%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,452 14,184 10,166 7,849 8,118 10,510 16,479 -4.55%
NOSH 155,655 141,846 203,333 196,250 202,954 150,154 149,817 0.63%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -17.79% -13.50% 9.21% 1.53% -15.57% -16.20% -13.63% -
ROE -18.13% -13.68% 10.66% 2.08% -22.00% -27.71% -14.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.16 10.13 5.79 5.44 5.65 11.98 12.03 -6.25%
EPS -1.45 -1.37 0.53 0.08 -0.88 -1.94 -1.64 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.05 0.04 0.04 0.07 0.11 -5.16%
Adjusted Per Share Value based on latest NOSH - 196,250
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.26 1.43 1.17 1.06 1.14 1.79 1.79 -5.67%
EPS -0.22 -0.19 0.11 0.02 -0.18 -0.29 -0.24 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0141 0.0101 0.0078 0.0081 0.0105 0.0164 -4.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.17 0.03 0.05 0.04 0.14 0.12 -
P/RPS 1.10 1.68 0.52 0.92 0.71 1.17 1.00 1.59%
P/EPS -6.20 -12.43 5.63 60.20 -4.55 -7.22 -7.32 -2.72%
EY -16.12 -8.05 17.77 1.66 -22.00 -13.86 -13.67 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.70 0.60 1.25 1.00 2.00 1.09 0.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 22/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.08 0.15 0.05 0.06 0.03 0.10 0.15 -
P/RPS 0.98 1.48 0.86 1.10 0.53 0.83 1.25 -3.97%
P/EPS -5.51 -10.97 9.38 72.24 -3.41 -5.15 -9.15 -8.09%
EY -18.13 -9.12 10.66 1.38 -29.33 -19.40 -10.93 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.00 1.50 0.75 1.43 1.36 -4.99%

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