[WASCO] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -402.19%
YoY- 97.68%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO'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 737,058 458,833 455,216 303,799 336,855 333,442 385,953 54.10%
PBT 85,496 9,379 -115,774 -1,987 4,392 13,028 41,160 63.01%
Tax -31,166 -3,274 -786 -3,358 -6,501 -962 -7,488 159.42%
NP 54,330 6,105 -116,560 -5,345 -2,109 12,066 33,672 37.68%
-
NP to SH 17,442 4,935 -112,080 -5,941 1,966 8,572 34,739 -36.90%
-
Tax Rate 36.45% 34.91% - - 148.02% 7.38% 18.19% -
Total Cost 682,728 452,728 571,776 309,144 338,964 321,376 352,281 55.63%
-
Net Worth 611,705 596,219 588,476 704,623 720,109 712,366 704,623 -9.02%
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 611,705 596,219 588,476 704,623 720,109 712,366 704,623 -9.02%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
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 7.37% 1.33% -25.61% -1.76% -0.63% 3.62% 8.72% -
ROE 2.85% 0.83% -19.05% -0.84% 0.27% 1.20% 4.93% -
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 95.19 59.26 58.79 39.23 43.50 43.06 49.84 54.11%
EPS 2.25 0.64 -14.47 -0.77 0.25 1.11 4.49 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.76 0.91 0.93 0.92 0.91 -9.02%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 95.16 59.24 58.77 39.22 43.49 43.05 49.83 54.10%
EPS 2.25 0.64 -14.47 -0.77 0.25 1.11 4.49 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7898 0.7698 0.7598 0.9097 0.9297 0.9197 0.9097 -9.01%
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 0.605 0.745 0.66 0.68 0.75 0.825 0.795 -
P/RPS 0.64 1.26 1.12 1.73 1.72 1.92 1.59 -45.57%
P/EPS 26.86 116.89 -4.56 -88.63 295.39 74.52 17.72 32.05%
EY 3.72 0.86 -21.93 -1.13 0.34 1.34 5.64 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 0.87 0.75 0.81 0.90 0.87 -7.83%
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 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 19/05/21 23/02/21 -
Price 0.63 0.735 0.77 0.735 0.61 0.815 0.73 -
P/RPS 0.66 1.24 1.31 1.87 1.40 1.89 1.46 -41.18%
P/EPS 27.97 115.32 -5.32 -95.80 240.25 73.62 16.27 43.64%
EY 3.58 0.87 -18.80 -1.04 0.42 1.36 6.15 -30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.95 1.01 0.81 0.66 0.89 0.80 0.00%

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