[WARISAN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.58%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 227,272 115,668 480,457 373,219 252,803 113,045 361,965 -26.73%
PBT 2,439 1,917 -11,418 -6,303 -3,783 -2,835 -26,890 -
Tax -2,379 -1,376 -1,119 387 -1,340 -721 -6,046 -46.39%
NP 60 541 -12,537 -5,916 -5,123 -3,556 -32,936 -
-
NP to SH 446 737 -11,556 -5,116 -4,585 -3,258 -31,678 -
-
Tax Rate 97.54% 71.78% - - - - - -
Total Cost 227,212 115,127 492,994 379,135 257,926 116,601 394,901 -30.89%
-
Net Worth 236,316 235,665 234,363 238,920 238,920 238,920 242,823 -1.79%
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 236,316 235,665 234,363 238,920 238,920 238,920 242,823 -1.79%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
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 0.03% 0.47% -2.61% -1.59% -2.03% -3.15% -9.10% -
ROE 0.19% 0.31% -4.93% -2.14% -1.92% -1.36% -13.05% -
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 349.11 177.67 738.02 573.29 388.32 173.65 556.01 -26.73%
EPS 0.68 1.13 -17.75 -7.86 -7.04 -5.00 -48.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.62 3.60 3.67 3.67 3.67 3.73 -1.80%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 338.20 172.13 714.97 555.39 376.19 168.22 538.64 -26.73%
EPS 0.66 1.10 -17.20 -7.61 -6.82 -4.85 -47.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5166 3.5069 3.4876 3.5554 3.5554 3.5554 3.6134 -1.79%
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 1.09 1.10 1.01 1.02 1.10 1.24 1.31 -
P/RPS 0.31 0.62 0.14 0.18 0.28 0.71 0.24 18.65%
P/EPS 159.10 97.17 -5.69 -12.98 -15.62 -24.78 -2.69 -
EY 0.63 1.03 -17.58 -7.70 -6.40 -4.04 -37.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.28 0.28 0.30 0.34 0.35 -9.79%
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 28/08/23 24/05/23 22/02/23 24/11/22 25/08/22 25/05/22 23/02/22 -
Price 1.07 1.08 1.20 1.10 1.10 1.22 1.24 -
P/RPS 0.31 0.61 0.16 0.19 0.28 0.70 0.22 25.76%
P/EPS 156.18 95.40 -6.76 -14.00 -15.62 -24.38 -2.55 -
EY 0.64 1.05 -14.79 -7.14 -6.40 -4.10 -39.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.30 0.30 0.33 0.33 -8.27%

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