[WAJA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1012.5%
YoY- 108.97%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,739 47,908 37,223 23,440 11,248 54,828 43,412 -49.18%
PBT 338 172 107 273 28 -6,349 -4,023 -
Tax -3 92 -6 -6 -4 220 175 -
NP 335 264 101 267 24 -6,129 -3,848 -
-
NP to SH 335 264 101 267 24 -6,129 -3,848 -
-
Tax Rate 0.89% -53.49% 5.61% 2.20% 14.29% - - -
Total Cost 15,404 47,644 37,122 23,173 11,224 60,957 47,260 -52.67%
-
Net Worth 7,882 7,938 8,079 8,215 9,599 8,105 10,126 -15.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,882 7,938 8,079 8,215 9,599 8,105 10,126 -15.39%
NOSH 197,058 198,461 201,999 205,384 240,000 202,625 202,526 -1.80%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.13% 0.55% 0.27% 1.14% 0.21% -11.18% -8.86% -
ROE 4.25% 3.33% 1.25% 3.25% 0.25% -75.62% -38.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.99 24.14 18.43 11.41 4.69 27.06 21.44 -48.24%
EPS 0.17 0.13 0.05 0.13 0.01 -3.02 -1.90 -
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 0.04 0.05 -13.83%
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.57 4.77 3.70 2.33 1.12 5.46 4.32 -49.10%
EPS 0.03 0.03 0.01 0.03 0.00 -0.61 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0079 0.008 0.0082 0.0096 0.0081 0.0101 -15.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.05 0.02 0.03 0.01 0.04 0.04 -
P/RPS 0.75 0.21 0.11 0.26 0.21 0.15 0.19 149.97%
P/EPS 35.29 37.59 40.00 23.08 100.00 -1.32 -2.11 -
EY 2.83 2.66 2.50 4.33 1.00 -75.62 -47.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 0.50 0.75 0.25 1.00 0.80 52.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 22/02/10 10/11/09 24/08/09 26/05/09 25/02/09 21/11/08 -
Price 0.04 0.06 0.03 0.02 0.03 0.03 0.04 -
P/RPS 0.50 0.25 0.16 0.18 0.64 0.11 0.19 90.72%
P/EPS 23.53 45.10 60.00 15.38 300.00 -0.99 -2.11 -
EY 4.25 2.22 1.67 6.50 0.33 -100.83 -47.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 0.75 0.50 0.75 0.75 0.80 16.05%

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