[WAJA] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -89.64%
YoY- -544.86%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 39,624 52,698 44,852 94,582 85,616 81,736 77,416 -35.98%
PBT -3,613 -5,446 -8,232 -22,330 -11,277 -1,882 -968 140.42%
Tax -144 -124 -348 -812 -750 -1,114 -1,560 -79.54%
NP -3,757 -5,570 -8,580 -23,142 -12,028 -2,996 -2,528 30.19%
-
NP to SH -3,977 -5,754 -8,164 -23,950 -12,629 -3,428 -2,484 36.81%
-
Tax Rate - - - - - - - -
Total Cost 43,381 58,268 53,432 117,724 97,644 84,732 79,944 -33.44%
-
Net Worth 49,256 44,803 35,842 44,033 52,839 59,095 51,235 -2.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 49,256 44,803 35,842 44,033 52,839 59,095 51,235 -2.58%
NOSH 985,134 985,134 896,074 896,074 896,074 871,050 776,250 17.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -9.48% -10.57% -19.13% -24.47% -14.05% -3.67% -3.27% -
ROE -8.07% -12.84% -22.78% -54.39% -23.90% -5.80% -4.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.02 5.88 5.01 10.74 9.72 9.68 10.58 -47.50%
EPS -0.42 -0.62 -0.92 -2.86 -1.55 -0.44 -0.32 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.04 0.05 0.06 0.07 0.07 -20.07%
Adjusted Per Share Value based on latest NOSH - 896,074
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.55 4.73 4.02 8.48 7.68 7.33 6.94 -36.01%
EPS -0.36 -0.52 -0.73 -2.15 -1.13 -0.31 -0.22 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0402 0.0321 0.0395 0.0474 0.053 0.0459 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.075 0.10 0.105 0.145 0.155 0.165 0.215 -
P/RPS 1.86 1.70 2.10 1.35 1.59 1.70 2.03 -5.65%
P/EPS -18.58 -15.57 -11.52 -5.33 -10.81 -40.64 -63.35 -55.82%
EY -5.38 -6.42 -8.68 -18.76 -9.25 -2.46 -1.58 126.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.63 2.90 2.58 2.36 3.07 -37.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 27/05/22 25/02/22 24/11/21 24/08/21 25/05/21 -
Price 0.105 0.075 0.10 0.12 0.13 0.20 0.19 -
P/RPS 2.61 1.28 2.00 1.12 1.34 2.07 1.80 28.07%
P/EPS -26.01 -11.68 -10.98 -4.41 -9.07 -49.25 -55.99 -39.99%
EY -3.84 -8.56 -9.11 -22.66 -11.03 -2.03 -1.79 66.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.50 2.50 2.40 2.17 2.86 2.71 -15.62%

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