[WAJA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.89%
YoY- 1295.83%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 61,118 49,352 32,174 15,739 47,908 37,223 23,440 89.11%
PBT 787 627 612 338 172 107 273 102.16%
Tax 924 -3 -3 -3 92 -6 -6 -
NP 1,711 624 609 335 264 101 267 243.83%
-
NP to SH 1,711 624 609 335 264 101 267 243.83%
-
Tax Rate -117.41% 0.48% 0.49% 0.89% -53.49% 5.61% 2.20% -
Total Cost 59,407 48,728 31,565 15,404 47,644 37,122 23,173 86.99%
-
Net Worth 10,129 10,064 10,149 7,882 7,938 8,079 8,215 14.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,129 10,064 10,149 7,882 7,938 8,079 8,215 14.94%
NOSH 202,588 201,290 202,999 197,058 198,461 201,999 205,384 -0.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.80% 1.26% 1.89% 2.13% 0.55% 0.27% 1.14% -
ROE 16.89% 6.20% 6.00% 4.25% 3.33% 1.25% 3.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.17 24.52 15.85 7.99 24.14 18.43 11.41 90.87%
EPS 0.84 0.31 0.30 0.17 0.13 0.05 0.13 245.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.04 0.04 0.04 0.04 15.99%
Adjusted Per Share Value based on latest NOSH - 197,058
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.08 4.91 3.20 1.57 4.77 3.70 2.33 89.20%
EPS 0.17 0.06 0.06 0.03 0.03 0.01 0.03 216.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.01 0.0101 0.0078 0.0079 0.008 0.0082 14.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.03 0.04 0.05 0.06 0.05 0.02 0.03 -
P/RPS 0.10 0.16 0.32 0.75 0.21 0.11 0.26 -47.02%
P/EPS 3.55 12.90 16.67 35.29 37.59 40.00 23.08 -71.19%
EY 28.15 7.75 6.00 2.83 2.66 2.50 4.33 247.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.00 1.50 1.25 0.50 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 26/11/10 09/08/10 21/05/10 22/02/10 10/11/09 24/08/09 -
Price 0.05 0.04 0.05 0.04 0.06 0.03 0.02 -
P/RPS 0.17 0.16 0.32 0.50 0.25 0.16 0.18 -3.72%
P/EPS 5.92 12.90 16.67 23.53 45.10 60.00 15.38 -46.99%
EY 16.89 7.75 6.00 4.25 2.22 1.67 6.50 88.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 1.00 1.00 1.50 0.75 0.50 58.53%

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