[WAJA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.76%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,134 65,036 63,758 60,917 51,112 46,924 34,725 52.26%
PBT -2,246 -1,140 -4,130 -954 -2,206 -3,972 -3,418 -24.47%
Tax -112 -484 405 61 274 576 689 -
NP -2,358 -1,624 -3,725 -893 -1,932 -3,396 -2,729 -9.30%
-
NP to SH -2,358 -1,624 -3,725 -893 -1,932 -3,396 -3,240 -19.13%
-
Tax Rate - - - - - - - -
Total Cost 67,492 66,660 67,483 61,810 53,044 50,320 37,454 48.24%
-
Net Worth 13,431 15,037 15,033 17,866 18,112 17,873 6,095 69.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 13,431 15,037 15,033 17,866 18,112 17,873 6,095 69.58%
NOSH 149,240 150,370 150,336 148,888 150,937 148,947 46,888 116.83%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.62% -2.50% -5.84% -1.47% -3.78% -7.24% -7.86% -
ROE -17.56% -10.80% -24.78% -5.00% -10.67% -19.00% -53.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 43.64 43.25 42.41 40.91 33.86 31.50 74.06 -29.78%
EPS -1.58 -1.08 -2.48 -0.60 -1.28 -2.28 -6.91 -62.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.12 0.12 0.12 0.13 -21.79%
Adjusted Per Share Value based on latest NOSH - 147,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.84 5.83 5.72 5.46 4.58 4.21 3.11 52.38%
EPS -0.21 -0.15 -0.33 -0.08 -0.17 -0.30 -0.29 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0135 0.0135 0.016 0.0162 0.016 0.0055 68.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.14 0.12 0.10 0.12 0.15 0.13 -
P/RPS 0.27 0.32 0.28 0.24 0.35 0.48 0.18 31.13%
P/EPS -7.59 -12.96 -4.84 -16.67 -9.38 -6.58 -1.88 154.19%
EY -13.17 -7.71 -20.65 -6.00 -10.67 -15.20 -53.15 -60.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.20 0.83 1.00 1.25 1.00 21.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.14 0.12 0.15 0.12 0.11 0.12 0.14 -
P/RPS 0.32 0.28 0.35 0.29 0.32 0.38 0.19 41.69%
P/EPS -8.86 -11.11 -6.05 -20.00 -8.59 -5.26 -2.03 167.79%
EY -11.29 -9.00 -16.52 -5.00 -11.64 -19.00 -49.36 -62.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.20 1.50 1.00 0.92 1.00 1.08 27.86%

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