[WAJA] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 24.1%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 60,121 52,746 56,349 52,333 50,934 52,616 57,756 2.70%
PBT -2,879 -3,537 -3,327 -5,320 -7,211 -7,156 -11,719 -60.74%
Tax -417 -183 -469 -85 -20 135 317 -
NP -3,296 -3,720 -3,796 -5,405 -7,231 -7,021 -11,402 -56.24%
-
NP to SH -3,279 -3,713 -4,114 -5,730 -7,549 -7,317 -10,923 -55.13%
-
Tax Rate - - - - - - - -
Total Cost 63,417 56,466 60,145 57,738 58,165 59,637 69,158 -5.60%
-
Net Worth 51,235 35,694 35,694 26,641 23,100 23,051 26,344 55.74%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 51,235 35,694 35,694 26,641 23,100 23,051 26,344 55.74%
NOSH 776,250 586,013 510,625 439,469 330,004 329,304 329,304 77.02%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -5.48% -7.05% -6.74% -10.33% -14.20% -13.34% -19.74% -
ROE -6.40% -10.40% -11.53% -21.51% -32.68% -31.74% -41.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.21 10.34 11.05 13.75 15.43 15.98 17.54 -39.68%
EPS -0.45 -0.73 -0.81 -1.51 -2.29 -2.22 -3.32 -73.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.08 -8.50%
Adjusted Per Share Value based on latest NOSH - 439,469
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.39 4.73 5.05 4.69 4.57 4.72 5.18 2.68%
EPS -0.29 -0.33 -0.37 -0.51 -0.68 -0.66 -0.98 -55.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.032 0.032 0.0239 0.0207 0.0207 0.0236 55.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.215 0.205 0.14 0.24 0.055 0.09 0.085 -
P/RPS 2.62 1.98 1.27 1.75 0.36 0.56 0.48 209.68%
P/EPS -47.99 -28.15 -17.35 -15.94 -2.40 -4.05 -2.56 604.42%
EY -2.08 -3.55 -5.76 -6.27 -41.59 -24.69 -39.02 -85.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.93 2.00 3.43 0.79 1.29 1.06 103.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 31/03/21 27/11/20 27/08/20 25/06/20 27/02/20 26/11/19 -
Price 0.19 0.215 0.155 0.13 0.29 0.105 0.08 -
P/RPS 2.31 2.08 1.40 0.95 1.88 0.66 0.46 192.96%
P/EPS -42.41 -29.53 -19.21 -8.63 -12.68 -4.73 -2.41 575.37%
EY -2.36 -3.39 -5.21 -11.58 -7.89 -21.16 -41.46 -85.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.07 2.21 1.86 4.14 1.50 1.00 94.25%

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