[WAJA] QoQ 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- 67.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,027 20,132 13,825 11,731 11,599 7,991 7,472 79.59%
PBT -2,816 387 -110 -993 -2,941 -778 157 -
Tax 359 -91 -7 144 360 501 -122 -
NP -2,457 296 -117 -849 -2,581 -277 35 -
-
NP to SH -2,457 296 -117 -849 -2,581 -787 35 -
-
Tax Rate - 23.51% - - - - 77.71% -
Total Cost 20,484 19,836 13,942 12,580 14,180 8,268 7,437 96.12%
-
Net Worth 16,479 17,759 17,549 17,873 18,744 2,156 4,375 141.50%
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 16,479 17,759 17,549 17,873 18,744 2,156 4,375 141.50%
NOSH 149,817 147,999 146,250 148,947 144,189 35,936 87,500 42.98%
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 -13.63% 1.47% -0.85% -7.24% -22.25% -3.47% 0.47% -
ROE -14.91% 1.67% -0.67% -4.75% -13.77% -36.50% 0.80% -
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 12.03 13.60 9.45 7.88 8.04 22.24 8.54 25.58%
EPS -1.64 0.20 -0.08 -0.57 -1.79 -2.19 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.13 0.06 0.05 68.91%
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 1.79 2.00 1.38 1.17 1.15 0.80 0.74 79.90%
EPS -0.24 0.03 -0.01 -0.08 -0.26 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0177 0.0175 0.0178 0.0187 0.0021 0.0044 139.82%
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 1.00 0.74 1.27 1.90 1.62 0.00 0.00 -
P/EPS -7.32 50.00 -150.00 -26.32 -7.26 0.00 0.00 -
EY -13.67 2.00 -0.67 -3.80 -13.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 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 1.25 0.88 1.16 1.52 1.74 0.63 0.00 -
P/EPS -9.15 60.00 -137.50 -21.05 -7.82 -6.39 0.00 -
EY -10.93 1.67 -0.73 -4.75 -12.79 -15.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 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