[WAJA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.31%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 48,814 60,036 48,693 61,398 64,637 57,287 7,992 35.18%
PBT -997 692 -1,658 -4,679 -5,888 -3,657 -778 4.21%
Tax 1,493 95 -27 -2,082 603 406 501 19.95%
NP 496 787 -1,685 -6,761 -5,285 -3,251 -277 -
-
NP to SH 496 787 -1,685 -6,761 -5,285 -3,251 -277 -
-
Tax Rate - -13.73% - - - - - -
Total Cost 48,318 59,249 50,378 68,159 69,922 60,538 8,269 34.18%
-
Net Worth 21,433 7,500 8,299 10,139 11,992 17,759 2,156 46.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 21,433 7,500 8,299 10,139 11,992 17,759 2,156 46.60%
NOSH 178,611 150,000 207,500 202,790 149,909 147,999 35,936 30.62%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.02% 1.31% -3.46% -11.01% -8.18% -5.67% -3.47% -
ROE 2.31% 10.49% -20.30% -66.68% -44.07% -18.31% -12.85% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.33 40.02 23.47 30.28 43.12 38.71 22.24 3.49%
EPS 0.28 0.52 -0.81 -3.33 -3.53 -2.20 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.04 0.05 0.08 0.12 0.06 12.24%
Adjusted Per Share Value based on latest NOSH - 202,790
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.86 5.97 4.85 6.11 6.43 5.70 0.80 35.06%
EPS 0.05 0.08 -0.17 -0.67 -0.53 -0.32 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0075 0.0083 0.0101 0.0119 0.0177 0.0021 47.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.09 0.04 0.02 0.04 0.13 0.10 0.00 -
P/RPS 0.33 0.10 0.09 0.13 0.30 0.26 0.00 -
P/EPS 32.41 7.62 -2.46 -1.20 -3.69 -4.55 0.00 -
EY 3.09 13.12 -40.60 -83.35 -27.12 -21.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.50 0.80 1.63 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 26/11/10 10/11/09 21/11/08 21/11/07 28/11/06 - -
Price 0.17 0.04 0.03 0.04 0.12 0.12 0.00 -
P/RPS 0.62 0.10 0.13 0.13 0.28 0.31 0.00 -
P/EPS 61.22 7.62 -3.69 -1.20 -3.40 -5.46 0.00 -
EY 1.63 13.12 -27.07 -83.35 -29.38 -18.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.80 0.75 0.80 1.50 1.00 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