[WAJA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 161.39%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,526 51,420 61,118 47,908 54,828 64,535 63,758 -2.87%
PBT -3,078 -3,072 787 172 -6,349 -4,121 -4,130 -4.77%
Tax -387 544 924 92 220 -1,834 405 -
NP -3,465 -2,528 1,711 264 -6,129 -5,955 -3,725 -1.19%
-
NP to SH -3,465 -2,528 1,711 264 -6,129 -5,955 -3,725 -1.19%
-
Tax Rate - - -117.41% -53.49% - - - -
Total Cost 56,991 53,948 59,407 47,644 60,957 70,490 67,483 -2.77%
-
Net Worth 12,095 17,882 10,129 7,938 8,105 10,920 15,033 -3.55%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,095 17,882 10,129 7,938 8,105 10,920 15,033 -3.55%
NOSH 151,194 178,823 202,588 198,461 202,625 156,005 150,336 0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.47% -4.92% 2.80% 0.55% -11.18% -9.23% -5.84% -
ROE -28.65% -14.14% 16.89% 3.33% -75.62% -54.53% -24.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.40 28.75 30.17 24.14 27.06 41.37 42.41 -2.96%
EPS -2.29 -1.41 0.84 0.13 -3.02 -3.82 -2.48 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.05 0.04 0.04 0.07 0.10 -3.64%
Adjusted Per Share Value based on latest NOSH - 196,250
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.33 5.12 6.08 4.77 5.46 6.42 6.34 -2.84%
EPS -0.34 -0.25 0.17 0.03 -0.61 -0.59 -0.37 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0178 0.0101 0.0079 0.0081 0.0109 0.015 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.17 0.03 0.05 0.04 0.14 0.12 -
P/RPS 0.25 0.59 0.10 0.21 0.15 0.34 0.28 -1.86%
P/EPS -3.93 -12.03 3.55 37.59 -1.32 -3.67 -4.84 -3.40%
EY -25.46 -8.32 28.15 2.66 -75.62 -27.27 -20.65 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.70 0.60 1.25 1.00 2.00 1.20 -0.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 22/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.08 0.15 0.05 0.06 0.03 0.10 0.15 -
P/RPS 0.23 0.52 0.17 0.25 0.11 0.24 0.35 -6.75%
P/EPS -3.49 -10.61 5.92 45.10 -0.99 -2.62 -6.05 -8.75%
EY -28.65 -9.42 16.89 2.22 -100.83 -38.17 -16.52 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.00 1.50 0.75 1.43 1.50 -6.52%

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