[WAJA] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 100.38%
YoY- 104.2%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 37,309 29,479 19,189 8,482 58,092 42,220 36,120 2.18%
PBT 4,153 3,734 1,321 288 -26,848 -3,015 -2,436 -
Tax -1,559 -926 -244 -64 -18,590 -12,099 -7,998 -66.41%
NP 2,594 2,808 1,077 224 -45,438 -15,114 -10,434 -
-
NP to SH 655 1,304 630 167 -44,032 -15,347 -10,606 -
-
Tax Rate 37.54% 24.80% 18.47% 22.22% - - - -
Total Cost 34,715 26,671 18,112 8,258 103,530 57,334 46,554 -17.78%
-
Net Worth 44,605 44,605 44,605 43,796 30,543 29,554 39,405 8.62%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 44,605 44,605 44,605 43,796 30,543 29,554 39,405 8.62%
NOSH 1,115,134 1,115,134 1,115,134 1,115,134 1,085,134 985,134 985,134 8.62%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.95% 9.53% 5.61% 2.64% -78.22% -35.80% -28.89% -
ROE 1.47% 2.92% 1.41% 0.38% -144.16% -51.93% -26.92% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.35 2.64 1.72 0.77 5.71 4.29 3.67 -5.90%
EPS 0.06 0.12 0.06 0.02 -4.57 -1.59 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.03 0.03 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 1,115,134
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.35 2.64 1.72 0.76 5.21 3.79 3.24 2.25%
EPS 0.06 0.12 0.06 0.01 -3.95 -1.38 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.0393 0.0274 0.0265 0.0353 8.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.065 0.045 0.06 0.085 0.065 0.09 0.09 -
P/RPS 1.94 1.70 3.49 10.97 1.14 2.10 2.45 -14.42%
P/EPS 110.66 38.48 106.20 557.29 -1.50 -5.78 -8.36 -
EY 0.90 2.60 0.94 0.18 -66.54 -17.31 -11.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.13 1.50 2.13 2.17 3.00 2.25 -19.35%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 28/05/24 08/02/24 28/11/23 24/08/23 23/05/23 27/02/23 -
Price 0.07 0.05 0.055 0.05 0.09 0.08 0.095 -
P/RPS 2.09 1.89 3.20 6.45 1.58 1.87 2.59 -13.33%
P/EPS 119.17 42.76 97.35 327.82 -2.08 -5.14 -8.82 -
EY 0.84 2.34 1.03 0.31 -48.05 -19.47 -11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.25 1.38 1.25 3.00 2.67 2.38 -18.54%

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