[WAJA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -440.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 51,112 46,924 34,725 30,833 30,268 0 0 -
PBT -2,206 -3,972 -3,418 -636 602 0 0 -
Tax 274 576 689 438 -344 0 0 -
NP -1,932 -3,396 -2,729 -197 258 0 0 -
-
NP to SH -1,932 -3,396 -3,240 -877 258 0 0 -
-
Tax Rate - - - - 57.14% - - -
Total Cost 53,044 50,320 37,454 31,030 30,010 0 0 -
-
Net Worth 18,112 17,873 6,095 1,134 4,031 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,112 17,873 6,095 1,134 4,031 0 0 -
NOSH 150,937 148,947 46,888 18,908 80,625 0 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.78% -7.24% -7.86% -0.64% 0.85% 0.00% 0.00% -
ROE -10.67% -19.00% -53.15% -77.33% 6.40% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.86 31.50 74.06 163.07 37.54 0.00 0.00 -
EPS -1.28 -2.28 -6.91 -4.64 0.32 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.06 0.05 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 35,936
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.09 4.67 3.46 3.07 3.01 0.00 0.00 -
EPS -0.19 -0.34 -0.32 -0.09 0.03 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0178 0.0061 0.0011 0.004 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 - - - - -
Price 0.12 0.15 0.13 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.48 0.18 0.00 0.00 0.00 0.00 -
P/EPS -9.38 -6.58 -1.88 0.00 0.00 0.00 0.00 -
EY -10.67 -15.20 -53.15 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 29/11/05 17/10/05 - - -
Price 0.11 0.12 0.14 0.14 0.00 0.00 0.00 -
P/RPS 0.32 0.38 0.19 0.09 0.00 0.00 0.00 -
P/EPS -8.59 -5.26 -2.03 -3.02 0.00 0.00 0.00 -
EY -11.64 -19.00 -49.36 -33.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.08 2.33 0.00 0.00 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