[WAJA] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 55,018 48,814 60,036 48,693 61,398 64,637 57,287 -0.67%
PBT -3,076 -997 692 -1,658 -4,679 -5,888 -3,657 -2.83%
Tax -24 1,493 95 -27 -2,082 603 406 -
NP -3,100 496 787 -1,685 -6,761 -5,285 -3,251 -0.78%
-
NP to SH -3,100 496 787 -1,685 -6,761 -5,285 -3,251 -0.78%
-
Tax Rate - - -13.73% - - - - -
Total Cost 58,118 48,318 59,249 50,378 68,159 69,922 60,538 -0.67%
-
Net Worth 15,454 21,433 7,500 8,299 10,139 11,992 17,759 -2.28%
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 15,454 21,433 7,500 8,299 10,139 11,992 17,759 -2.28%
NOSH 154,545 178,611 150,000 207,500 202,790 149,909 147,999 0.72%
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 -5.63% 1.02% 1.31% -3.46% -11.01% -8.18% -5.67% -
ROE -20.06% 2.31% 10.49% -20.30% -66.68% -44.07% -18.31% -
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 35.60 27.33 40.02 23.47 30.28 43.12 38.71 -1.38%
EPS -2.01 0.28 0.52 -0.81 -3.33 -3.53 -2.20 -1.49%
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 5.47 4.86 5.97 4.85 6.11 6.43 5.70 -0.68%
EPS -0.31 0.05 0.08 -0.17 -0.67 -0.53 -0.32 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0213 0.0075 0.0083 0.0101 0.0119 0.0177 -2.29%
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 0.33 0.10 0.09 0.13 0.30 0.26 1.24%
P/EPS -4.99 32.41 7.62 -2.46 -1.20 -3.69 -4.55 1.54%
EY -20.06 3.09 13.12 -40.60 -83.35 -27.12 -21.97 -1.50%
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 0.62 0.10 0.13 0.13 0.28 0.31 -1.68%
P/EPS -4.99 61.22 7.62 -3.69 -1.20 -3.40 -5.46 -1.48%
EY -20.06 1.63 13.12 -27.07 -83.35 -29.38 -18.31 1.53%
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