[WAJA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 63,758 60,917 51,112 46,924 34,725 30,833 30,268 64.10%
PBT -4,130 -954 -2,206 -3,972 -3,418 -636 602 -
Tax 405 61 274 576 689 438 -344 -
NP -3,725 -893 -1,932 -3,396 -2,729 -197 258 -
-
NP to SH -3,725 -893 -1,932 -3,396 -3,240 -877 258 -
-
Tax Rate - - - - - - 57.14% -
Total Cost 67,483 61,810 53,044 50,320 37,454 31,030 30,010 71.38%
-
Net Worth 15,033 17,866 18,112 17,873 6,095 1,134 4,031 139.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,033 17,866 18,112 17,873 6,095 1,134 4,031 139.90%
NOSH 150,336 148,888 150,937 148,947 46,888 18,908 80,625 51.32%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -5.84% -1.47% -3.78% -7.24% -7.86% -0.64% 0.85% -
ROE -24.78% -5.00% -10.67% -19.00% -53.15% -77.33% 6.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.41 40.91 33.86 31.50 74.06 163.07 37.54 8.44%
EPS -2.48 -0.60 -1.28 -2.28 -6.91 -4.64 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.12 0.12 0.13 0.06 0.05 58.53%
Adjusted Per Share Value based on latest NOSH - 148,947
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.34 6.06 5.09 4.67 3.46 3.07 3.01 64.09%
EPS -0.37 -0.09 -0.19 -0.34 -0.32 -0.09 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0178 0.018 0.0178 0.0061 0.0011 0.004 140.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.12 0.10 0.12 0.15 0.13 0.00 0.00 -
P/RPS 0.28 0.24 0.35 0.48 0.18 0.00 0.00 -
P/EPS -4.84 -16.67 -9.38 -6.58 -1.88 0.00 0.00 -
EY -20.65 -6.00 -10.67 -15.20 -53.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 1.00 1.25 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 29/11/05 17/10/05 -
Price 0.15 0.12 0.11 0.12 0.14 0.14 0.00 -
P/RPS 0.35 0.29 0.32 0.38 0.19 0.09 0.00 -
P/EPS -6.05 -20.00 -8.59 -5.26 -2.03 -3.02 0.00 -
EY -16.52 -5.00 -11.64 -19.00 -49.36 -33.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 0.92 1.00 1.08 2.33 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