[WAJA] QoQ Cumulative 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- 100.39%
YoY- 101.48%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative 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 37,223 23,440 11,248 54,828 43,412 29,900 36.81%
PBT 172 107 273 28 -6,349 -4,023 -3,151 -
Tax 92 -6 -6 -4 220 175 175 -34.78%
NP 264 101 267 24 -6,129 -3,848 -2,976 -
-
NP to SH 264 101 267 24 -6,129 -3,848 -2,976 -
-
Tax Rate -53.49% 5.61% 2.20% 14.29% - - - -
Total Cost 47,644 37,122 23,173 11,224 60,957 47,260 32,876 27.97%
-
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 198,461 201,999 205,384 240,000 202,625 202,526 202,448 -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% 1.25% 3.25% 0.25% -75.62% -38.00% -24.50% -
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 18.43 11.41 4.69 27.06 21.44 14.77 38.62%
EPS 0.13 0.05 0.13 0.01 -3.02 -1.90 -1.47 -
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 3.70 2.33 1.12 5.46 4.32 2.98 36.71%
EPS 0.03 0.01 0.03 0.00 -0.61 -0.38 -0.30 -
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 0.11 0.26 0.21 0.15 0.19 0.27 -15.38%
P/EPS 37.59 40.00 23.08 100.00 -1.32 -2.11 -2.72 -
EY 2.66 2.50 4.33 1.00 -75.62 -47.50 -36.75 -
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 0.16 0.18 0.64 0.11 0.19 0.27 -4.98%
P/EPS 45.10 60.00 15.38 300.00 -0.99 -2.11 -2.72 -
EY 2.22 1.67 6.50 0.33 -100.83 -47.50 -36.75 -
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