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

Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.39%
YoY- 125.35%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,254 54,511 52,505 56,641 48,422 61,928 70,727 -4.31%
PBT -1,318 -3,594 -294 511 -2,364 -5,756 -3,552 -15.21%
Tax -745 21 1,448 95 -27 -1,782 212 -
NP -2,063 -3,573 1,154 606 -2,391 -7,538 -3,340 -7.70%
-
NP to SH -2,063 -3,573 1,154 606 -2,391 -7,538 -3,340 -7.70%
-
Tax Rate - - - -18.59% - - - -
Total Cost 56,317 58,084 51,351 56,035 50,813 69,466 74,067 -4.45%
-
Net Worth 13,941 15,391 9,500 10,538 8,099 12,152 13,378 0.68%
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 13,941 15,391 9,500 10,538 8,099 12,152 13,378 0.68%
NOSH 154,909 153,913 190,000 210,769 202,500 202,537 148,653 0.68%
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 -3.80% -6.55% 2.20% 1.07% -4.94% -12.17% -4.72% -
ROE -14.80% -23.21% 12.15% 5.75% -29.52% -62.03% -24.96% -
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 35.02 35.42 27.63 26.87 23.91 30.58 47.58 -4.97%
EPS -1.33 -2.32 0.61 0.29 -1.18 -3.72 -2.25 -8.38%
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 4.87 4.89 4.71 5.08 4.34 5.55 6.34 -4.29%
EPS -0.19 -0.32 0.10 0.05 -0.21 -0.68 -0.30 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0138 0.0085 0.0095 0.0073 0.0109 0.012 0.68%
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 0.30 0.34 0.33 0.19 0.13 0.13 0.25 3.08%
P/EPS -7.88 -5.17 14.82 17.39 -2.54 -1.07 -5.34 6.69%
EY -12.68 -19.35 6.75 5.75 -39.36 -93.04 -18.72 -6.28%
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 0.43 0.31 0.36 0.19 0.08 0.13 0.29 6.77%
P/EPS -11.26 -4.74 16.46 17.39 -1.69 -1.07 -6.23 10.35%
EY -8.88 -21.10 6.07 5.75 -59.04 -93.04 -16.05 -9.38%
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