[WAJA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.57%
YoY- 101.48%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,908 49,630 46,880 44,992 54,828 57,882 59,800 -13.70%
PBT 172 142 546 112 -6,349 -5,364 -6,302 -
Tax 92 -8 -12 -16 220 233 350 -58.86%
NP 264 134 534 96 -6,129 -5,130 -5,952 -
-
NP to SH 264 134 534 96 -6,129 -5,130 -5,952 -
-
Tax Rate -53.49% 5.63% 2.20% 14.29% - - - -
Total Cost 47,644 49,496 46,346 44,896 60,957 63,013 65,752 -19.27%
-
Net Worth 7,938 8,079 8,215 9,599 8,105 10,126 12,146 -24.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,938 8,079 8,215 9,599 8,105 10,126 12,146 -24.63%
NOSH 198,461 201,998 205,384 240,000 202,625 202,526 202,448 -1.31%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.55% 0.27% 1.14% 0.21% -11.18% -8.86% -9.95% -
ROE 3.33% 1.67% 6.50% 1.00% -75.62% -50.67% -49.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.14 24.57 22.83 18.75 27.06 28.58 29.54 -12.55%
EPS 0.13 0.07 0.26 0.04 -3.02 -2.53 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.05 0.06 -23.62%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.77 4.94 4.66 4.48 5.46 5.76 5.95 -13.66%
EPS 0.03 0.01 0.05 0.01 -0.61 -0.51 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.008 0.0082 0.0096 0.0081 0.0101 0.0121 -24.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.02 0.03 0.01 0.04 0.04 0.04 -
P/RPS 0.21 0.08 0.13 0.05 0.15 0.14 0.14 30.94%
P/EPS 37.59 30.00 11.54 25.00 -1.32 -1.58 -1.36 -
EY 2.66 3.33 8.67 4.00 -75.62 -63.33 -73.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.50 0.75 0.25 1.00 0.80 0.67 51.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 24/08/09 26/05/09 25/02/09 21/11/08 27/08/08 -
Price 0.06 0.03 0.02 0.03 0.03 0.04 0.04 -
P/RPS 0.25 0.12 0.09 0.16 0.11 0.14 0.14 47.03%
P/EPS 45.10 45.00 7.69 75.00 -0.99 -1.58 -1.36 -
EY 2.22 2.22 13.00 1.33 -100.83 -63.33 -73.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.75 0.50 0.75 0.75 0.80 0.67 70.88%

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