[WAJA] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 30.88%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 58,092 42,220 36,120 39,624 52,698 44,852 94,582 -27.80%
PBT -26,848 -3,015 -2,436 -3,613 -5,446 -8,232 -22,330 13.10%
Tax -18,590 -12,099 -7,998 -144 -124 -348 -812 710.90%
NP -45,438 -15,114 -10,434 -3,757 -5,570 -8,580 -23,142 56.99%
-
NP to SH -44,032 -15,347 -10,606 -3,977 -5,754 -8,164 -23,950 50.24%
-
Tax Rate - - - - - - - -
Total Cost 103,530 57,334 46,554 43,381 58,268 53,432 117,724 -8.23%
-
Net Worth 30,543 29,554 39,405 49,256 44,803 35,842 44,033 -21.69%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 30,543 29,554 39,405 49,256 44,803 35,842 44,033 -21.69%
NOSH 1,085,134 985,134 985,134 985,134 985,134 896,074 896,074 13.65%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -78.22% -35.80% -28.89% -9.48% -10.57% -19.13% -24.47% -
ROE -144.16% -51.93% -26.92% -8.07% -12.84% -22.78% -54.39% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.71 4.29 3.67 4.02 5.88 5.01 10.74 -34.44%
EPS -4.57 -1.59 -1.11 -0.42 -0.62 -0.92 -2.86 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.05 0.05 0.04 0.05 -28.92%
Adjusted Per Share Value based on latest NOSH - 985,134
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.21 3.79 3.24 3.55 4.73 4.02 8.48 -27.79%
EPS -3.95 -1.38 -0.95 -0.36 -0.52 -0.73 -2.15 50.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0265 0.0353 0.0442 0.0402 0.0321 0.0395 -21.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.065 0.09 0.09 0.075 0.10 0.105 0.145 -
P/RPS 1.14 2.10 2.45 1.86 1.70 2.10 1.35 -10.68%
P/EPS -1.50 -5.78 -8.36 -18.58 -15.57 -11.52 -5.33 -57.15%
EY -66.54 -17.31 -11.96 -5.38 -6.42 -8.68 -18.76 133.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.00 2.25 1.50 2.00 2.63 2.90 -17.62%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 27/02/23 24/11/22 23/08/22 27/05/22 25/02/22 -
Price 0.09 0.08 0.095 0.105 0.075 0.10 0.12 -
P/RPS 1.58 1.87 2.59 2.61 1.28 2.00 1.12 25.86%
P/EPS -2.08 -5.14 -8.82 -26.01 -11.68 -10.98 -4.41 -39.49%
EY -48.05 -19.47 -11.33 -3.84 -8.56 -9.11 -22.66 65.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.67 2.38 2.10 1.50 2.50 2.40 16.08%

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