[WAJA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -45.2%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 59,052 64,535 62,145 65,134 65,036 63,758 60,917 -2.04%
PBT -6,084 -4,121 -4,096 -2,246 -1,140 -4,130 -954 243.50%
Tax -392 -1,834 325 -112 -484 405 61 -
NP -6,476 -5,955 -3,770 -2,358 -1,624 -3,725 -893 274.20%
-
NP to SH -6,476 -5,955 -3,770 -2,358 -1,624 -3,725 -893 274.20%
-
Tax Rate - - - - - - - -
Total Cost 65,528 70,490 65,915 67,492 66,660 67,483 61,810 3.96%
-
Net Worth 12,142 10,920 12,034 13,431 15,037 15,033 17,866 -22.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,142 10,920 12,034 13,431 15,037 15,033 17,866 -22.68%
NOSH 202,374 156,005 150,425 149,240 150,370 150,336 148,888 22.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -10.97% -9.23% -6.07% -3.62% -2.50% -5.84% -1.47% -
ROE -53.33% -54.53% -31.33% -17.56% -10.80% -24.78% -5.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.18 41.37 41.31 43.64 43.25 42.41 40.91 -20.15%
EPS -3.20 -3.82 -2.51 -1.58 -1.08 -2.48 -0.60 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.10 0.10 0.12 -36.97%
Adjusted Per Share Value based on latest NOSH - 148,653
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.88 6.42 6.18 6.48 6.47 6.34 6.06 -1.98%
EPS -0.64 -0.59 -0.38 -0.23 -0.16 -0.37 -0.09 269.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0109 0.012 0.0134 0.015 0.015 0.0178 -22.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.08 0.14 0.13 0.12 0.14 0.12 0.10 -
P/RPS 0.27 0.34 0.31 0.27 0.32 0.28 0.24 8.16%
P/EPS -2.50 -3.67 -5.19 -7.59 -12.96 -4.84 -16.67 -71.74%
EY -40.00 -27.27 -19.28 -13.17 -7.71 -20.65 -6.00 253.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.00 1.63 1.33 1.40 1.20 0.83 36.89%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 21/11/07 23/08/07 29/05/07 28/02/07 28/11/06 -
Price 0.05 0.10 0.12 0.14 0.12 0.15 0.12 -
P/RPS 0.17 0.24 0.29 0.32 0.28 0.35 0.29 -29.93%
P/EPS -1.56 -2.62 -4.79 -8.86 -11.11 -6.05 -20.00 -81.71%
EY -64.00 -38.17 -20.89 -11.29 -9.00 -16.52 -5.00 446.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.43 1.50 1.56 1.20 1.50 1.00 -11.67%

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