[WAJA] QoQ Quarter Result on 30-Sep-2021

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- -609.79%
YoY- -3038.64%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 15,136 11,213 30,370 23,344 21,514 19,354 9,649 35.11%
PBT -665 -2,058 -13,872 -7,517 -699 -242 -2,209 -55.18%
Tax 25 -87 -249 -6 -167 -390 294 -80.74%
NP -640 -2,145 -14,121 -7,523 -866 -632 -1,915 -51.93%
-
NP to SH -836 -2,041 -14,478 -7,758 -1,093 -621 -1,914 -42.51%
-
Tax Rate - - - - - - - -
Total Cost 15,776 13,358 44,491 30,867 22,380 19,986 11,564 23.07%
-
Net Worth 44,803 35,842 44,033 52,839 59,095 51,235 35,694 16.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 44,803 35,842 44,033 52,839 59,095 51,235 35,694 16.40%
NOSH 985,134 896,074 896,074 896,074 871,050 776,250 586,013 41.51%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -4.23% -19.13% -46.50% -32.23% -4.03% -3.27% -19.85% -
ROE -1.87% -5.69% -32.88% -14.68% -1.85% -1.21% -5.36% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.69 1.25 3.45 2.65 2.55 2.64 1.89 -7.20%
EPS -0.09 -0.23 -1.64 -0.89 -0.13 -0.08 -0.37 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.05 0.06 0.07 0.07 0.07 -20.14%
Adjusted Per Share Value based on latest NOSH - 896,074
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.36 1.01 2.72 2.09 1.93 1.74 0.87 34.80%
EPS -0.07 -0.18 -1.30 -0.70 -0.10 -0.06 -0.17 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0321 0.0395 0.0474 0.053 0.0459 0.032 16.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.10 0.105 0.145 0.155 0.165 0.215 0.205 -
P/RPS 5.92 8.39 4.20 5.85 6.47 8.13 10.83 -33.21%
P/EPS -107.19 -46.10 -8.82 -17.60 -127.44 -253.41 -54.61 56.96%
EY -0.93 -2.17 -11.34 -5.68 -0.78 -0.39 -1.83 -36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.63 2.90 2.58 2.36 3.07 2.93 -22.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 25/02/22 24/11/21 24/08/21 25/05/21 31/03/21 -
Price 0.075 0.10 0.12 0.13 0.20 0.19 0.215 -
P/RPS 4.44 7.99 3.48 4.90 7.85 7.19 11.36 -46.63%
P/EPS -80.39 -43.90 -7.30 -14.76 -154.48 -223.94 -57.28 25.43%
EY -1.24 -2.28 -13.70 -6.78 -0.65 -0.45 -1.75 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.50 2.40 2.17 2.86 2.71 3.07 -38.04%

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