[WAJA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 115.67%
YoY- 104.69%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,339 51,420 61,118 47,908 54,882 64,596 63,713 -2.91%
PBT -3,030 -3,073 784 172 -5,788 -3,728 -3,532 -2.52%
Tax -388 545 924 92 154 -2,013 405 -
NP -3,418 -2,528 1,708 264 -5,634 -5,741 -3,127 1.49%
-
NP to SH -3,418 -2,528 1,708 264 -5,634 -5,741 -3,127 1.49%
-
Tax Rate - - -117.86% -53.49% - - - -
Total Cost 56,757 53,948 59,410 47,644 60,516 70,337 66,840 -2.68%
-
Net Worth 12,452 14,184 10,166 7,849 8,118 10,510 16,479 -4.55%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,452 14,184 10,166 7,849 8,118 10,510 16,479 -4.55%
NOSH 155,655 141,846 203,333 196,250 202,954 150,154 149,817 0.63%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.41% -4.92% 2.79% 0.55% -10.27% -8.89% -4.91% -
ROE -27.45% -17.82% 16.80% 3.36% -69.40% -54.62% -18.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.27 36.25 30.06 24.41 27.04 43.02 42.53 -3.53%
EPS -2.20 -1.78 0.84 0.13 -2.78 -3.82 -2.09 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.05 0.04 0.04 0.07 0.11 -5.16%
Adjusted Per Share Value based on latest NOSH - 196,250
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.31 5.12 6.08 4.77 5.46 6.43 6.34 -2.90%
EPS -0.34 -0.25 0.17 0.03 -0.56 -0.57 -0.31 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0141 0.0101 0.0078 0.0081 0.0105 0.0164 -4.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.17 0.03 0.05 0.04 0.14 0.12 -
P/RPS 0.26 0.47 0.10 0.20 0.15 0.33 0.28 -1.22%
P/EPS -4.10 -9.54 3.57 37.17 -1.44 -3.66 -5.75 -5.47%
EY -24.40 -10.48 28.00 2.69 -69.40 -27.31 -17.39 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.70 0.60 1.25 1.00 2.00 1.09 0.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 22/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.08 0.15 0.05 0.06 0.03 0.10 0.15 -
P/RPS 0.23 0.41 0.17 0.25 0.11 0.23 0.35 -6.75%
P/EPS -3.64 -8.42 5.95 44.60 -1.08 -2.62 -7.19 -10.71%
EY -27.45 -11.88 16.80 2.24 -92.53 -38.23 -13.91 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.00 1.50 0.75 1.43 1.36 -4.99%

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