[WAJA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 68,241 63,713 57,287 45,146 38,793 18,590 7,992 318.30%
PBT -2,824 -3,532 -3,657 -4,822 -4,555 -3,695 -778 136.37%
Tax 140 405 406 998 883 838 501 -57.29%
NP -2,684 -3,127 -3,251 -3,824 -3,672 -2,857 -277 355.13%
-
NP to SH -2,684 -3,127 -3,251 -4,334 -4,182 -2,857 -277 355.13%
-
Tax Rate - - - - - - - -
Total Cost 70,925 66,840 60,538 48,970 42,465 21,447 8,269 319.56%
-
Net Worth 15,037 16,479 17,759 17,549 17,873 18,744 2,156 265.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,037 16,479 17,759 17,549 17,873 18,744 2,156 265.47%
NOSH 150,370 149,817 147,999 146,250 148,947 144,189 35,936 159.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.93% -4.91% -5.67% -8.47% -9.47% -15.37% -3.47% -
ROE -17.85% -18.97% -18.31% -24.70% -23.40% -15.24% -12.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.38 42.53 38.71 30.87 26.04 12.89 22.24 60.94%
EPS -1.78 -2.09 -2.20 -2.96 -2.81 -1.98 -0.77 74.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.12 0.12 0.13 0.06 40.61%
Adjusted Per Share Value based on latest NOSH - 146,250
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.12 5.71 5.14 4.05 3.48 1.67 0.72 317.04%
EPS -0.24 -0.28 -0.29 -0.39 -0.38 -0.26 -0.02 424.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0148 0.0159 0.0157 0.016 0.0168 0.0019 270.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.14 0.12 0.10 0.12 0.15 0.13 0.00 -
P/RPS 0.31 0.28 0.26 0.39 0.58 1.01 0.00 -
P/EPS -7.84 -5.75 -4.55 -4.05 -5.34 -6.56 0.00 -
EY -12.75 -17.39 -21.97 -24.70 -18.72 -15.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.09 0.83 1.00 1.25 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 28/11/06 30/08/06 30/05/06 - - -
Price 0.12 0.15 0.12 0.11 0.12 0.00 0.00 -
P/RPS 0.26 0.35 0.31 0.36 0.46 0.00 0.00 -
P/EPS -6.72 -7.19 -5.46 -3.71 -4.27 0.00 0.00 -
EY -14.87 -13.91 -18.31 -26.94 -23.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.36 1.00 0.92 1.00 0.00 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