[WAJA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.53%
YoY- 75.08%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 56,641 52,399 47,908 48,693 48,422 51,367 54,882 2.13%
PBT 511 482 172 -1,658 -2,364 -4,239 -5,788 -
Tax 95 93 92 -27 -27 248 154 -27.59%
NP 606 575 264 -1,685 -2,391 -3,991 -5,634 -
-
NP to SH 606 575 264 -1,685 -2,391 -3,991 -5,634 -
-
Tax Rate -18.59% -19.29% -53.49% - - - - -
Total Cost 56,035 51,824 47,644 50,378 50,813 55,358 60,516 -5.01%
-
Net Worth 10,538 7,882 7,849 8,299 8,099 9,599 8,118 19.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 10,538 7,882 7,849 8,299 8,099 9,599 8,118 19.05%
NOSH 210,769 197,058 196,250 207,500 202,500 240,000 202,954 2.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.07% 1.10% 0.55% -3.46% -4.94% -7.77% -10.27% -
ROE 5.75% 7.29% 3.36% -20.30% -29.52% -41.57% -69.40% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.87 26.59 24.41 23.47 23.91 21.40 27.04 -0.42%
EPS 0.29 0.29 0.13 -0.81 -1.18 -1.66 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.04 0.04 0.04 0.04 0.04 16.08%
Adjusted Per Share Value based on latest NOSH - 207,500
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.64 5.21 4.77 4.85 4.82 5.11 5.46 2.19%
EPS 0.06 0.06 0.03 -0.17 -0.24 -0.40 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0078 0.0078 0.0083 0.0081 0.0096 0.0081 18.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.06 0.05 0.02 0.03 0.01 0.04 -
P/RPS 0.19 0.23 0.20 0.09 0.13 0.05 0.15 17.11%
P/EPS 17.39 20.56 37.17 -2.46 -2.54 -0.60 -1.44 -
EY 5.75 4.86 2.69 -40.60 -39.36 -166.29 -69.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.25 0.50 0.75 0.25 1.00 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 21/05/10 22/02/10 10/11/09 24/08/09 26/05/09 25/02/09 -
Price 0.05 0.04 0.06 0.03 0.02 0.03 0.03 -
P/RPS 0.19 0.15 0.25 0.13 0.08 0.14 0.11 44.10%
P/EPS 17.39 13.71 44.60 -3.69 -1.69 -1.80 -1.08 -
EY 5.75 7.29 2.24 -27.07 -59.04 -55.43 -92.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.50 0.75 0.50 0.75 0.75 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