[WAJA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.8%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 49,396 65,802 49,630 57,882 62,145 60,917 30,833 8.16%
PBT -1,537 836 142 -5,364 -4,096 -954 -636 15.83%
Tax 753 -4 -8 233 325 61 438 9.44%
NP -784 832 134 -5,130 -3,770 -893 -197 25.87%
-
NP to SH -784 832 134 -5,130 -3,770 -893 -877 -1.85%
-
Tax Rate - 0.48% 5.63% - - - - -
Total Cost 50,180 64,970 49,496 63,013 65,915 61,810 31,030 8.33%
-
Net Worth 23,519 10,064 8,079 10,126 12,034 17,866 1,134 65.71%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 23,519 10,064 8,079 10,126 12,034 17,866 1,134 65.71%
NOSH 195,999 201,290 201,998 202,526 150,425 148,888 18,908 47.63%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -1.59% 1.26% 0.27% -8.86% -6.07% -1.47% -0.64% -
ROE -3.33% 8.27% 1.67% -50.67% -31.33% -5.00% -77.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 25.20 32.69 24.57 28.58 41.31 40.91 163.07 -26.73%
EPS -0.40 0.41 0.07 -2.53 -2.51 -0.60 -4.64 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.04 0.05 0.08 0.12 0.06 12.24%
Adjusted Per Share Value based on latest NOSH - 202,790
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.92 6.55 4.94 5.76 6.18 6.06 3.07 8.17%
EPS -0.08 0.08 0.01 -0.51 -0.38 -0.09 -0.09 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.01 0.008 0.0101 0.012 0.0178 0.0011 66.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.09 0.04 0.02 0.04 0.13 0.10 0.00 -
P/RPS 0.36 0.12 0.08 0.14 0.31 0.24 0.00 -
P/EPS -22.50 9.68 30.00 -1.58 -5.19 -16.67 0.00 -
EY -4.44 10.33 3.33 -63.33 -19.28 -6.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.50 0.80 1.63 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 26/11/10 10/11/09 21/11/08 21/11/07 28/11/06 29/11/05 -
Price 0.17 0.04 0.03 0.04 0.12 0.12 0.14 -
P/RPS 0.67 0.12 0.12 0.14 0.29 0.29 0.09 39.71%
P/EPS -42.50 9.68 45.00 -1.58 -4.79 -20.00 -3.02 55.34%
EY -2.35 10.33 2.22 -63.33 -20.89 -5.00 -33.14 -35.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.80 0.75 0.80 1.50 1.00 2.33 -7.91%

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