[WAJA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 117.8%
YoY- 114.41%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 55,239 51,188 57,107 52,399 51,367 63,100 68,241 -3.45%
PBT -2,090 -4,434 463 482 -4,239 -4,964 -2,824 -4.88%
Tax -471 545 927 93 248 -1,990 140 -
NP -2,561 -3,889 1,390 575 -3,991 -6,954 -2,684 -0.77%
-
NP to SH -2,561 -3,889 1,390 575 -3,991 -6,954 -2,684 -0.77%
-
Tax Rate - - -200.22% -19.29% - - - -
Total Cost 57,800 55,077 55,717 51,824 55,358 70,054 70,925 -3.35%
-
Net Worth 12,567 14,451 8,500 7,882 9,599 12,142 15,037 -2.94%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 12,567 14,451 8,500 7,882 9,599 12,142 15,037 -2.94%
NOSH 157,096 144,516 170,000 197,058 240,000 202,374 150,370 0.73%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.64% -7.60% 2.43% 1.10% -7.77% -11.02% -3.93% -
ROE -20.38% -26.91% 16.35% 7.29% -41.57% -57.27% -17.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.16 35.42 33.59 26.59 21.40 31.18 45.38 -4.15%
EPS -1.63 -2.69 0.82 0.29 -1.66 -3.44 -1.78 -1.45%
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 0.06 0.10 -3.64%
Adjusted Per Share Value based on latest NOSH - 197,058
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.50 5.09 5.68 5.21 5.11 6.28 6.79 -3.44%
EPS -0.25 -0.39 0.14 0.06 -0.40 -0.69 -0.27 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0144 0.0085 0.0078 0.0096 0.0121 0.015 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.075 0.14 0.05 0.06 0.01 0.08 0.14 -
P/RPS 0.21 0.40 0.15 0.23 0.05 0.26 0.31 -6.27%
P/EPS -4.60 -5.20 6.12 20.56 -0.60 -2.33 -7.84 -8.49%
EY -21.74 -19.22 16.35 4.86 -166.29 -42.95 -12.75 9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.40 1.00 1.50 0.25 1.33 1.40 -6.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 30/05/12 31/05/11 21/05/10 26/05/09 22/05/08 29/05/07 -
Price 0.10 0.11 0.09 0.04 0.03 0.05 0.12 -
P/RPS 0.28 0.31 0.27 0.15 0.14 0.16 0.26 1.24%
P/EPS -6.13 -4.09 11.01 13.71 -1.80 -1.46 -6.72 -1.51%
EY -16.30 -24.46 9.08 7.29 -55.43 -68.72 -14.87 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.10 1.80 1.00 0.75 0.83 1.20 0.68%

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