[WAJA] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[WAJA] WAJA KONSORTIUM BERHAD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 3.81%

YoY- -9.45%

Quarter Report

WAJA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	47,908	54,882	64,596	63,713	18,590	26.68%
YoY %	-12.71%	-15.04%	1.39%	242.73%	-	-
Horiz. %	257.71%	295.22%	347.48%	342.73%	100.00%	-
PBT	172	-5,788	-3,728	-3,532	-3,695	-
YoY %	102.97%	-55.26%	-5.55%	4.41%	-	-
Horiz. %	-4.65%	156.64%	100.89%	95.59%	100.00%	-
Tax	92	154	-2,013	405	838	-42.41%
YoY %	-40.26%	107.65%	-597.04%	-51.67%	-	-
Horiz. %	10.98%	18.38%	-240.21%	48.33%	100.00%	-
NP	264	-5,634	-5,741	-3,127	-2,857	-
YoY %	104.69%	1.86%	-83.59%	-9.45%	-	-
Horiz. %	-9.24%	197.20%	200.95%	109.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	264	-5,634	-5,741	-3,127	-2,857	-
YoY %	104.69%	1.86%	-83.59%	-9.45%	-	-
Horiz. %	-9.24%	197.20%	200.95%	109.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-53.49%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Total Cost	47,644	60,516	70,337	66,840	21,447	22.06%
YoY %	-21.27%	-13.96%	5.23%	211.65%	-	-
Horiz. %	222.15%	282.17%	327.96%	311.65%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	7,849	8,118	10,510	16,479	18,744	-19.54%
YoY %	-3.31%	-22.76%	-36.22%	-12.08%	-	-
Horiz. %	41.87%	43.31%	56.07%	87.92%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	7,849	8,118	10,510	16,479	18,744	-19.54%
YoY %	-3.31%	-22.76%	-36.22%	-12.08%	-	-
Horiz. %	41.87%	43.31%	56.07%	87.92%	100.00%	-
NOSH	196,250	202,954	150,154	149,817	144,189	8.00%
YoY %	-3.30%	35.16%	0.22%	3.90%	-	-
Horiz. %	136.11%	140.76%	104.14%	103.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	0.55%	-10.27%	-8.89%	-4.91%	-15.37%	-
YoY %	105.36%	-15.52%	-81.06%	68.05%	-	-
Horiz. %	-3.58%	66.82%	57.84%	31.95%	100.00%	-
ROE	3.36%	-69.40%	-54.62%	-18.97%	-15.24%	-
YoY %	104.84%	-27.06%	-187.93%	-24.48%	-	-
Horiz. %	-22.05%	455.38%	358.40%	124.48%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	24.41	27.04	43.02	42.53	12.89	17.29%
YoY %	-9.73%	-37.15%	1.15%	229.95%	-	-
Horiz. %	189.37%	209.78%	333.75%	329.95%	100.00%	-
EPS	0.13	-2.78	-3.82	-2.09	-1.98	-
YoY %	104.68%	27.23%	-82.78%	-5.56%	-	-
Horiz. %	-6.57%	140.40%	192.93%	105.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.04	0.04	0.07	0.11	0.13	-25.50%
YoY %	0.00%	-42.86%	-36.36%	-15.38%	-	-
Horiz. %	30.77%	30.77%	53.85%	84.62%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 149,817
RPS	4.30	4.92	5.79	5.71	1.67	26.65%
YoY %	-12.60%	-15.03%	1.40%	241.92%	-	-
Horiz. %	257.49%	294.61%	346.71%	341.92%	100.00%	-
EPS	0.02	-0.51	-0.51	-0.28	-0.26	-
YoY %	103.92%	0.00%	-82.14%	-7.69%	-	-
Horiz. %	-7.69%	196.15%	196.15%	107.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.007	0.0073	0.0094	0.0148	0.0168	-19.64%
YoY %	-4.11%	-22.34%	-36.49%	-11.90%	-	-
Horiz. %	41.67%	43.45%	55.95%	88.10%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	0.05	0.04	0.14	0.12	0.13	-
P/RPS	0.20	0.15	0.33	0.28	1.01	-33.27%
YoY %	33.33%	-54.55%	17.86%	-72.28%	-	-
Horiz. %	19.80%	14.85%	32.67%	27.72%	100.00%	-
P/EPS	37.17	-1.44	-3.66	-5.75	-6.56	-
YoY %	2,681.25%	60.66%	36.35%	12.35%	-	-
Horiz. %	-566.62%	21.95%	55.79%	87.65%	100.00%	-
EY	2.69	-69.40	-27.31	-17.39	-15.24	-
YoY %	103.88%	-154.12%	-57.04%	-14.11%	-	-
Horiz. %	-17.65%	455.38%	179.20%	114.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.25	1.00	2.00	1.09	1.00	5.73%
YoY %	25.00%	-50.00%	83.49%	9.00%	-	-
Horiz. %	125.00%	100.00%	200.00%	109.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	25/02/09	28/02/08	28/02/07	-	-
Price	0.06	0.03	0.10	0.15	0.00	-
P/RPS	0.25	0.11	0.23	0.35	0.00	-
YoY %	127.27%	-52.17%	-34.29%	0.00%	-	-
Horiz. %	71.43%	31.43%	65.71%	100.00%	-	-
P/EPS	44.60	-1.08	-2.62	-7.19	0.00	-
YoY %	4,229.63%	58.78%	63.56%	0.00%	-	-
Horiz. %	-620.31%	15.02%	36.44%	100.00%	-	-
EY	2.24	-92.53	-38.23	-13.91	0.00	-
YoY %	102.42%	-142.04%	-174.84%	0.00%	-	-
Horiz. %	-16.10%	665.20%	274.84%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.50	0.75	1.43	1.36	0.00	-
YoY %	100.00%	-47.55%	5.15%	0.00%	-	-
Horiz. %	110.29%	55.15%	105.15%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos