[WAJA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -94.53%
YoY- 109.04%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,832 11,728 11,767 17,178 16,434 15,739 10,685 7.05%
PBT -483 17 157 15 274 338 65 -
Tax 521 0 927 0 0 -3 98 205.54%
NP 38 17 1,084 15 274 335 163 -62.22%
-
NP to SH 38 17 1,084 15 274 335 163 -62.22%
-
Tax Rate - 0.00% -590.45% 0.00% 0.00% 0.89% -150.77% -
Total Cost 11,794 11,711 10,683 17,163 16,160 15,404 10,522 7.92%
-
Net Worth 9,500 8,500 10,166 7,500 10,538 7,882 7,849 13.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,500 8,500 10,166 7,500 10,538 7,882 7,849 13.61%
NOSH 190,000 170,000 203,333 150,000 210,769 197,058 196,250 -2.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.32% 0.14% 9.21% 0.09% 1.67% 2.13% 1.53% -
ROE 0.40% 0.20% 10.66% 0.20% 2.60% 4.25% 2.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.23 6.90 5.79 11.45 7.80 7.99 5.44 9.48%
EPS 0.02 0.01 0.53 0.01 0.13 0.17 0.08 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.04 0.04 16.08%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.18 1.17 1.17 1.71 1.64 1.57 1.06 7.43%
EPS 0.00 0.00 0.11 0.00 0.03 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0085 0.0101 0.0075 0.0105 0.0078 0.0078 14.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.05 0.03 0.04 0.05 0.06 0.05 -
P/RPS 1.45 0.72 0.52 0.35 0.64 0.75 0.92 35.54%
P/EPS 450.00 500.00 5.63 400.00 38.46 35.29 60.20 283.71%
EY 0.22 0.20 17.77 0.25 2.60 2.83 1.66 -74.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.00 0.60 0.80 1.00 1.50 1.25 27.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 18/02/11 26/11/10 09/08/10 21/05/10 22/02/10 -
Price 0.10 0.09 0.05 0.04 0.05 0.04 0.06 -
P/RPS 1.61 1.30 0.86 0.35 0.64 0.50 1.10 29.00%
P/EPS 500.00 900.00 9.38 400.00 38.46 23.53 72.24 264.47%
EY 0.20 0.11 10.66 0.25 2.60 4.25 1.38 -72.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 1.00 0.80 1.00 1.00 1.50 21.20%

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