[WAJA] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.34%
YoY- 101.48%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,496 11,728 15,739 11,248 14,763 16,259 11,731 -0.33%
PBT -1,344 17 338 28 -1,521 -285 -993 5.16%
Tax 0 0 -3 -4 -98 -121 144 -
NP -1,344 17 335 24 -1,619 -406 -849 7.94%
-
NP to SH -1,344 17 335 24 -1,619 -406 -849 7.94%
-
Tax Rate - 0.00% 0.89% 14.29% - - - -
Total Cost 12,840 11,711 15,404 11,224 16,382 16,665 12,580 0.34%
-
Net Worth 14,451 8,500 7,882 9,599 12,142 15,037 17,873 -3.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 14,451 8,500 7,882 9,599 12,142 15,037 17,873 -3.47%
NOSH 144,516 170,000 197,058 240,000 202,374 150,370 148,947 -0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -11.69% 0.14% 2.13% 0.21% -10.97% -2.50% -7.24% -
ROE -9.30% 0.20% 4.25% 0.25% -13.33% -2.70% -4.75% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.95 6.90 7.99 4.69 7.29 10.81 7.88 0.14%
EPS -0.93 0.01 0.17 0.01 -0.80 -0.27 -0.57 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.05 0.04 0.04 0.06 0.10 0.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.14 1.17 1.57 1.12 1.47 1.62 1.17 -0.43%
EPS -0.13 0.00 0.03 0.00 -0.16 -0.04 -0.08 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0085 0.0078 0.0096 0.0121 0.015 0.0178 -3.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.14 0.05 0.06 0.01 0.08 0.14 0.15 -
P/RPS 1.76 0.72 0.75 0.21 1.10 1.29 1.90 -1.26%
P/EPS -15.05 500.00 35.29 100.00 -10.00 -51.85 -26.32 -8.88%
EY -6.64 0.20 2.83 1.00 -10.00 -1.93 -3.80 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 1.50 0.25 1.33 1.40 1.25 1.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 21/05/10 26/05/09 22/05/08 29/05/07 30/05/06 -
Price 0.11 0.09 0.04 0.03 0.05 0.12 0.12 -
P/RPS 1.38 1.30 0.50 0.64 0.69 1.11 1.52 -1.59%
P/EPS -11.83 900.00 23.53 300.00 -6.25 -44.44 -21.05 -9.14%
EY -8.45 0.11 4.25 0.33 -16.00 -2.25 -4.75 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.80 1.00 0.75 0.83 1.20 1.00 1.59%

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