[WAJA] YoY Annualized Quarter 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- -74.78%
YoY- 102.62%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,192 49,396 65,802 49,630 57,882 62,145 60,917 -1.92%
PBT -1,542 -1,537 836 142 -5,364 -4,096 -954 8.32%
Tax -4 753 -4 -8 233 325 61 -
NP -1,546 -784 832 134 -5,130 -3,770 -893 9.56%
-
NP to SH -1,546 -784 832 134 -5,130 -3,770 -893 9.56%
-
Tax Rate - - 0.48% 5.63% - - - -
Total Cost 55,738 50,180 64,970 49,496 63,013 65,915 61,810 -1.70%
-
Net Worth 15,263 23,519 10,064 8,079 10,126 12,034 17,866 -2.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 15,263 23,519 10,064 8,079 10,126 12,034 17,866 -2.58%
NOSH 152,631 195,999 201,290 201,998 202,526 150,425 148,888 0.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.85% -1.59% 1.26% 0.27% -8.86% -6.07% -1.47% -
ROE -10.13% -3.33% 8.27% 1.67% -50.67% -31.33% -5.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.51 25.20 32.69 24.57 28.58 41.31 40.91 -2.32%
EPS -1.01 -0.40 0.41 0.07 -2.53 -2.51 -0.60 9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.05 0.04 0.05 0.08 0.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 207,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.39 4.92 6.55 4.94 5.76 6.18 6.06 -1.93%
EPS -0.15 -0.08 0.08 0.01 -0.51 -0.38 -0.09 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0234 0.01 0.008 0.0101 0.012 0.0178 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.09 0.04 0.02 0.04 0.13 0.10 -
P/RPS 0.28 0.36 0.12 0.08 0.14 0.31 0.24 2.60%
P/EPS -9.87 -22.50 9.68 30.00 -1.58 -5.19 -16.67 -8.35%
EY -10.13 -4.44 10.33 3.33 -63.33 -19.28 -6.00 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.80 0.50 0.80 1.63 0.83 3.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 26/11/10 10/11/09 21/11/08 21/11/07 28/11/06 -
Price 0.10 0.17 0.04 0.03 0.04 0.12 0.12 -
P/RPS 0.28 0.67 0.12 0.12 0.14 0.29 0.29 -0.58%
P/EPS -9.87 -42.50 9.68 45.00 -1.58 -4.79 -20.00 -11.09%
EY -10.13 -2.35 10.33 2.22 -63.33 -20.89 -5.00 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.42 0.80 0.75 0.80 1.50 1.00 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