[WARISAN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 64.68%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 122,359 81,260 72,853 98,160 83,593 82,609 54,375 71.46%
PBT -3,553 -4,494 -10,504 -8,338 -17,692 -10,197 -18,348 -66.42%
Tax -3,762 -1,096 -514 -675 -8,074 838 413 -
NP -7,315 -5,590 -11,018 -9,013 -25,766 -9,359 -17,935 -44.91%
-
NP to SH -7,048 -5,235 -10,663 -8,733 -24,726 -9,067 -17,797 -45.98%
-
Tax Rate - - - - - - - -
Total Cost 129,674 86,850 83,871 107,173 109,359 91,968 72,310 47.44%
-
Net Worth 242,823 250,634 255,846 266,909 276,023 286,440 295,558 -12.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 242,823 250,634 255,846 266,909 276,023 286,440 295,558 -12.24%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.98% -6.88% -15.12% -9.18% -30.82% -11.33% -32.98% -
ROE -2.90% -2.09% -4.17% -3.27% -8.96% -3.17% -6.02% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 187.96 124.82 111.91 150.78 128.41 126.90 83.52 71.47%
EPS -10.83 -8.04 -16.38 -13.41 -37.98 -13.93 -27.34 -45.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.85 3.93 4.10 4.24 4.40 4.54 -12.24%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 182.08 120.92 108.41 146.07 124.39 122.93 80.92 71.45%
EPS -10.49 -7.79 -15.87 -13.00 -36.79 -13.49 -26.48 -45.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6134 3.7297 3.8072 3.9719 4.1075 4.2625 4.3982 -12.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.31 1.33 1.33 1.45 1.35 1.21 1.33 -
P/RPS 0.70 1.07 1.19 0.96 1.05 0.95 1.59 -42.04%
P/EPS -12.10 -16.54 -8.12 -10.81 -3.55 -8.69 -4.87 83.14%
EY -8.26 -6.05 -12.32 -9.25 -28.13 -11.51 -20.55 -45.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.35 0.32 0.28 0.29 13.31%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 27/05/21 23/02/21 26/11/20 27/08/20 -
Price 1.24 1.30 1.30 1.36 1.35 1.43 1.21 -
P/RPS 0.66 1.04 1.16 0.90 1.05 1.13 1.45 -40.74%
P/EPS -11.45 -16.17 -7.94 -10.14 -3.55 -10.27 -4.43 88.01%
EY -8.73 -6.19 -12.60 -9.86 -28.13 -9.74 -22.59 -46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.33 0.33 0.32 0.33 0.27 14.27%

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