[WAJA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 161.39%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,352 32,174 15,739 47,908 37,223 23,440 11,248 167.77%
PBT 627 612 338 172 107 273 28 692.96%
Tax -3 -3 -3 92 -6 -6 -4 -17.43%
NP 624 609 335 264 101 267 24 775.90%
-
NP to SH 624 609 335 264 101 267 24 775.90%
-
Tax Rate 0.48% 0.49% 0.89% -53.49% 5.61% 2.20% 14.29% -
Total Cost 48,728 31,565 15,404 47,644 37,122 23,173 11,224 165.88%
-
Net Worth 10,064 10,149 7,882 7,938 8,079 8,215 9,599 3.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,064 10,149 7,882 7,938 8,079 8,215 9,599 3.20%
NOSH 201,290 202,999 197,058 198,461 201,999 205,384 240,000 -11.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.26% 1.89% 2.13% 0.55% 0.27% 1.14% 0.21% -
ROE 6.20% 6.00% 4.25% 3.33% 1.25% 3.25% 0.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.52 15.85 7.99 24.14 18.43 11.41 4.69 200.92%
EPS 0.31 0.30 0.17 0.13 0.05 0.13 0.01 884.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.04 0.04 0.04 0.04 0.04 16.02%
Adjusted Per Share Value based on latest NOSH - 196,250
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.43 2.89 1.41 4.30 3.34 2.10 1.01 167.70%
EPS 0.06 0.05 0.03 0.02 0.01 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0091 0.0071 0.0071 0.0072 0.0074 0.0086 3.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.04 0.05 0.06 0.05 0.02 0.03 0.01 -
P/RPS 0.16 0.32 0.75 0.21 0.11 0.26 0.21 -16.56%
P/EPS 12.90 16.67 35.29 37.59 40.00 23.08 100.00 -74.43%
EY 7.75 6.00 2.83 2.66 2.50 4.33 1.00 291.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.50 1.25 0.50 0.75 0.25 116.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 09/08/10 21/05/10 22/02/10 10/11/09 24/08/09 26/05/09 -
Price 0.04 0.05 0.04 0.06 0.03 0.02 0.03 -
P/RPS 0.16 0.32 0.50 0.25 0.16 0.18 0.64 -60.28%
P/EPS 12.90 16.67 23.53 45.10 60.00 15.38 300.00 -87.70%
EY 7.75 6.00 4.25 2.22 1.67 6.50 0.33 718.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.00 1.50 0.75 0.50 0.75 4.39%

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