[WASCO] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1786.55%
YoY- -422.63%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 695,991 737,058 458,833 455,216 303,799 336,855 333,442 63.25%
PBT 27,742 85,496 9,379 -115,774 -1,987 4,392 13,028 65.43%
Tax -2,708 -31,166 -3,274 -786 -3,358 -6,501 -962 99.23%
NP 25,034 54,330 6,105 -116,560 -5,345 -2,109 12,066 62.59%
-
NP to SH 19,567 17,442 4,935 -112,080 -5,941 1,966 8,572 73.27%
-
Tax Rate 9.76% 36.45% 34.91% - - 148.02% 7.38% -
Total Cost 670,957 682,728 452,728 571,776 309,144 338,964 321,376 63.27%
-
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.60% 7.37% 1.33% -25.61% -1.76% -0.63% 3.62% -
ROE 3.08% 2.85% 0.83% -19.05% -0.84% 0.27% 1.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.89 95.19 59.26 58.79 39.23 43.50 43.06 63.26%
EPS 2.53 2.25 0.64 -14.47 -0.77 0.25 1.11 73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.76 0.91 0.93 0.92 -7.37%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.86 95.16 59.24 58.77 39.22 43.49 43.05 63.25%
EPS 2.53 2.25 0.64 -14.47 -0.77 0.25 1.11 73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.7898 0.7698 0.7598 0.9097 0.9297 0.9197 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.605 0.745 0.66 0.68 0.75 0.825 -
P/RPS 0.67 0.64 1.26 1.12 1.73 1.72 1.92 -50.40%
P/EPS 23.94 26.86 116.89 -4.56 -88.63 295.39 74.52 -53.06%
EY 4.18 3.72 0.86 -21.93 -1.13 0.34 1.34 113.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.97 0.87 0.75 0.81 0.90 -12.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 19/05/21 -
Price 0.595 0.63 0.735 0.77 0.735 0.61 0.815 -
P/RPS 0.66 0.66 1.24 1.31 1.87 1.40 1.89 -50.37%
P/EPS 23.55 27.97 115.32 -5.32 -95.80 240.25 73.62 -53.19%
EY 4.25 3.58 0.87 -18.80 -1.04 0.42 1.36 113.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.95 1.01 0.81 0.66 0.89 -12.36%

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