[WAJA] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 4.45%
YoY- 64.34%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 19,354 9,649 17,570 13,548 11,979 13,252 13,554 26.77%
PBT -242 -2,209 514 -942 -900 -1,999 -1,479 -70.05%
Tax -390 294 -254 -67 -156 8 130 -
NP -632 -1,915 260 -1,009 -1,056 -1,991 -1,349 -39.65%
-
NP to SH -621 -1,914 264 -1,008 -1,055 -2,315 -1,352 -40.44%
-
Tax Rate - - 49.42% - - - - -
Total Cost 19,986 11,564 17,310 14,557 13,035 15,243 14,903 21.58%
-
Net Worth 51,235 35,694 35,694 26,641 23,100 23,051 26,344 55.74%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 51,235 35,694 35,694 26,641 23,100 23,051 26,344 55.74%
NOSH 776,250 586,013 510,625 439,469 330,004 329,304 329,304 77.02%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -3.27% -19.85% 1.48% -7.45% -8.82% -15.02% -9.95% -
ROE -1.21% -5.36% 0.74% -3.78% -4.57% -10.04% -5.13% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.64 1.89 3.45 3.56 3.63 4.02 4.12 -25.65%
EPS -0.08 -0.37 0.05 -0.26 -0.32 -0.70 -0.41 -66.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.08 -8.50%
Adjusted Per Share Value based on latest NOSH - 439,469
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.74 0.87 1.58 1.21 1.07 1.19 1.22 26.67%
EPS -0.06 -0.17 0.02 -0.09 -0.09 -0.21 -0.12 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.032 0.032 0.0239 0.0207 0.0207 0.0236 55.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.215 0.205 0.14 0.24 0.055 0.09 0.085 -
P/RPS 8.13 10.83 4.06 6.74 1.52 2.24 2.07 148.72%
P/EPS -253.41 -54.61 270.41 -90.62 -17.20 -12.80 -20.70 430.36%
EY -0.39 -1.83 0.37 -1.10 -5.81 -7.81 -4.83 -81.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.93 2.00 3.43 0.79 1.29 1.06 103.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 31/03/21 27/11/20 27/08/20 25/06/20 27/02/20 26/11/19 -
Price 0.19 0.215 0.155 0.13 0.29 0.105 0.08 -
P/RPS 7.19 11.36 4.50 3.65 7.99 2.61 1.94 139.29%
P/EPS -223.94 -57.28 299.38 -49.08 -90.71 -14.94 -19.49 408.43%
EY -0.45 -1.75 0.33 -2.04 -1.10 -6.70 -5.13 -80.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.07 2.21 1.86 4.14 1.50 1.00 94.25%

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