[WARISAN] QoQ 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- -702.07%
YoY- -1353.24%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 83,593 82,609 54,375 74,943 111,273 101,909 113,745 -18.48%
PBT -17,692 -10,197 -18,348 -11,869 -2,144 -1,543 -3,358 201.26%
Tax -8,074 838 413 456 459 -247 -1,395 220.65%
NP -25,766 -9,359 -17,935 -11,413 -1,685 -1,790 -4,753 207.01%
-
NP to SH -24,726 -9,067 -17,797 -11,229 -1,400 -1,699 -4,640 203.54%
-
Tax Rate - - - - - - - -
Total Cost 109,359 91,968 72,310 86,356 112,958 103,699 118,498 -5.18%
-
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 -30.82% -11.33% -32.98% -15.23% -1.51% -1.76% -4.18% -
ROE -8.96% -3.17% -6.02% -3.58% -0.43% -0.52% -1.41% -
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 128.41 126.90 83.52 115.12 170.93 156.54 174.72 -18.48%
EPS -37.98 -13.93 -27.34 -17.25 -2.15 -2.61 -7.13 203.46%
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 124.39 122.93 80.92 111.52 165.58 151.65 169.26 -18.48%
EPS -36.79 -13.49 -26.48 -16.71 -2.08 -2.53 -6.90 203.65%
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 1.05 0.95 1.59 1.30 0.99 1.25 1.24 -10.45%
P/EPS -3.55 -8.69 -4.87 -8.70 -79.05 -75.10 -30.45 -75.97%
EY -28.13 -11.51 -20.55 -11.50 -1.27 -1.33 -3.28 316.26%
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 1.05 1.13 1.45 1.16 0.99 1.09 1.21 -8.98%
P/EPS -3.55 -10.27 -4.43 -7.71 -78.59 -65.14 -29.74 -75.60%
EY -28.13 -9.74 -22.59 -12.97 -1.27 -1.54 -3.36 309.66%
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