[WAJA] QoQ Cumulative 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- 73.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative 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 45,688 25,556 11,731 34,725 23,125 15,134 160.16%
PBT -4,130 -716 -1,103 -993 -3,418 -477 301 -
Tax 405 46 137 144 689 329 -172 -
NP -3,725 -670 -966 -849 -2,729 -148 129 -
-
NP to SH -3,725 -670 -966 -849 -3,240 -658 129 -
-
Tax Rate - - - - - - 57.14% -
Total Cost 67,483 46,358 26,522 12,580 37,454 23,273 15,005 171.71%
-
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% -3.75% -5.33% -4.75% -53.15% -58.00% 3.20% -
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 30.69 16.93 7.88 74.06 122.30 18.77 71.93%
EPS -2.48 -0.45 -0.64 -0.57 -6.91 -3.48 0.16 -
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 4.55 2.54 1.17 3.46 2.30 1.51 159.58%
EPS -0.37 -0.07 -0.10 -0.08 -0.32 -0.07 0.01 -
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 0.33 0.71 1.90 0.18 0.00 0.00 -
P/EPS -4.84 -22.22 -18.75 -26.32 -1.88 0.00 0.00 -
EY -20.65 -4.50 -5.33 -3.80 -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 0.39 0.65 1.52 0.19 0.11 0.00 -
P/EPS -6.05 -26.67 -17.19 -21.05 -2.03 -4.02 0.00 -
EY -16.52 -3.75 -5.82 -4.75 -49.36 -24.86 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