[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -64.09%
YoY- -1353.24%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 295,520 211,927 129,318 74,943 439,828 328,555 226,646 19.25%
PBT -58,106 -40,414 -30,217 -11,869 -5,084 -2,940 -1,397 1086.98%
Tax -6,367 1,707 869 456 -2,350 -2,809 -2,562 82.96%
NP -64,473 -38,707 -29,348 -11,413 -7,434 -5,749 -3,959 537.07%
-
NP to SH -62,819 -38,093 -29,026 -11,229 -6,843 -5,443 -3,744 549.81%
-
Tax Rate - - - - - - - -
Total Cost 359,993 250,634 158,666 86,356 447,262 334,304 230,605 34.38%
-
Net Worth 276,023 286,440 295,558 313,782 323,546 328,755 330,062 -11.18%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 276,023 286,440 295,558 313,782 323,546 328,755 330,062 -11.18%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.82% -18.26% -22.69% -15.23% -1.69% -1.75% -1.75% -
ROE -22.76% -13.30% -9.82% -3.58% -2.11% -1.66% -1.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 453.95 325.54 198.64 115.12 675.62 504.69 348.15 19.25%
EPS -96.50 -58.51 -44.59 -17.25 -10.51 -8.36 -5.75 549.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 4.40 4.54 4.82 4.97 5.05 5.07 -11.18%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 439.76 315.37 192.44 111.52 654.51 488.92 337.27 19.25%
EPS -93.48 -56.69 -43.19 -16.71 -10.18 -8.10 -5.57 549.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1075 4.2625 4.3982 4.6694 4.8147 4.8922 4.9116 -11.18%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.35 1.21 1.33 1.50 1.70 1.96 2.17 -
P/RPS 0.30 0.37 0.67 1.30 0.25 0.39 0.62 -38.23%
P/EPS -1.40 -2.07 -2.98 -8.70 -16.17 -23.44 -37.73 -88.76%
EY -71.48 -48.36 -33.52 -11.50 -6.18 -4.27 -2.65 790.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.29 0.31 0.34 0.39 0.43 -17.80%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 27/08/20 25/06/20 20/02/20 28/11/19 26/08/19 -
Price 1.35 1.43 1.21 1.33 1.69 1.70 2.12 -
P/RPS 0.30 0.44 0.61 1.16 0.25 0.34 0.61 -37.56%
P/EPS -1.40 -2.44 -2.71 -7.71 -16.08 -20.33 -36.86 -88.58%
EY -71.48 -40.92 -36.85 -12.97 -6.22 -4.92 -2.71 777.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.27 0.28 0.34 0.34 0.42 -16.51%

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