[WAJA] YoY TTM 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- 40.09%
YoY- 68.28%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 54,511 52,505 56,641 48,422 61,928 70,727 45,146 3.18%
PBT -3,594 -294 511 -2,364 -5,756 -3,552 -4,822 -4.77%
Tax 21 1,448 95 -27 -1,782 212 998 -47.42%
NP -3,573 1,154 606 -2,391 -7,538 -3,340 -3,824 -1.12%
-
NP to SH -3,573 1,154 606 -2,391 -7,538 -3,340 -4,334 -3.16%
-
Tax Rate - - -18.59% - - - - -
Total Cost 58,084 51,351 56,035 50,813 69,466 74,067 48,970 2.88%
-
Net Worth 15,391 9,500 10,538 8,099 12,152 13,378 17,549 -2.16%
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 15,391 9,500 10,538 8,099 12,152 13,378 17,549 -2.16%
NOSH 153,913 190,000 210,769 202,500 202,537 148,653 146,250 0.85%
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 -6.55% 2.20% 1.07% -4.94% -12.17% -4.72% -8.47% -
ROE -23.21% 12.15% 5.75% -29.52% -62.03% -24.96% -24.70% -
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 35.42 27.63 26.87 23.91 30.58 47.58 30.87 2.31%
EPS -2.32 0.61 0.29 -1.18 -3.72 -2.25 -2.96 -3.97%
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 4.89 4.71 5.08 4.34 5.55 6.34 4.05 3.18%
EPS -0.32 0.10 0.05 -0.21 -0.68 -0.30 -0.39 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0085 0.0095 0.0073 0.0109 0.012 0.0157 -2.12%
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 0.33 0.19 0.13 0.13 0.25 0.39 -2.25%
P/EPS -5.17 14.82 17.39 -2.54 -1.07 -5.34 -4.05 4.14%
EY -19.35 6.75 5.75 -39.36 -93.04 -18.72 -24.70 -3.98%
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 0.36 0.19 0.08 0.13 0.29 0.36 -2.45%
P/EPS -4.74 16.46 17.39 -1.69 -1.07 -6.23 -3.71 4.16%
EY -21.10 6.07 5.75 -59.04 -93.04 -16.05 -26.94 -3.98%
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