[WAJA] QoQ 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- 198.19%
YoY- 109.13%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,178 16,434 15,739 10,685 13,783 12,192 11,248 32.58%
PBT 15 274 338 65 -166 245 28 -34.01%
Tax 0 0 -3 98 0 -2 -4 -
NP 15 274 335 163 -166 243 24 -26.87%
-
NP to SH 15 274 335 163 -166 243 24 -26.87%
-
Tax Rate 0.00% 0.00% 0.89% -150.77% - 0.82% 14.29% -
Total Cost 17,163 16,160 15,404 10,522 13,949 11,949 11,224 32.69%
-
Net Worth 7,500 10,538 7,882 7,849 8,299 8,099 9,599 -15.15%
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 7,500 10,538 7,882 7,849 8,299 8,099 9,599 -15.15%
NOSH 150,000 210,769 197,058 196,250 207,500 202,500 240,000 -26.87%
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 0.09% 1.67% 2.13% 1.53% -1.20% 1.99% 0.21% -
ROE 0.20% 2.60% 4.25% 2.08% -2.00% 3.00% 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 11.45 7.80 7.99 5.44 6.64 6.02 4.69 81.21%
EPS 0.01 0.13 0.17 0.08 -0.08 0.12 0.01 0.00%
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 1.71 1.64 1.57 1.06 1.37 1.21 1.12 32.55%
EPS 0.00 0.03 0.03 0.02 -0.02 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0105 0.0078 0.0078 0.0083 0.0081 0.0096 -15.16%
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 0.35 0.64 0.75 0.92 0.30 0.50 0.21 40.52%
P/EPS 400.00 38.46 35.29 60.20 -25.00 25.00 100.00 151.77%
EY 0.25 2.60 2.83 1.66 -4.00 4.00 1.00 -60.28%
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 0.35 0.64 0.50 1.10 0.45 0.33 0.64 -33.10%
P/EPS 400.00 38.46 23.53 72.24 -37.50 16.67 300.00 21.12%
EY 0.25 2.60 4.25 1.38 -2.67 6.00 0.33 -16.88%
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