[WAJA] QoQ TTM Result on 30-Jun-2022

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 1.01%
YoY- -646.52%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 54,252 59,365 69,994 80,063 86,441 94,582 73,861 -18.60%
PBT -2,921 -4,400 -17,485 -24,112 -24,146 -22,330 -10,667 -57.86%
Tax -10,048 -6,034 -393 -317 -509 -812 -269 1019.89%
NP -12,969 -10,434 -17,878 -24,429 -24,655 -23,142 -10,936 12.04%
-
NP to SH -13,306 -10,606 -18,455 -25,113 -25,370 -23,950 -11,386 10.95%
-
Tax Rate - - - - - - - -
Total Cost 67,221 69,799 87,872 104,492 111,096 117,724 84,797 -14.35%
-
Net Worth 29,554 39,405 49,256 44,803 35,842 44,033 52,839 -32.13%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 29,554 39,405 49,256 44,803 35,842 44,033 52,839 -32.13%
NOSH 985,134 985,134 985,134 985,134 896,074 896,074 896,074 6.52%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -23.91% -17.58% -25.54% -30.51% -28.52% -24.47% -14.81% -
ROE -45.02% -26.92% -37.47% -56.05% -70.78% -54.39% -21.55% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.51 6.03 7.11 8.93 9.65 10.74 8.39 -24.46%
EPS -1.35 -1.08 -1.87 -2.80 -2.83 -2.72 -1.29 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.05 0.04 0.05 0.06 -37.03%
Adjusted Per Share Value based on latest NOSH - 985,134
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.87 5.32 6.28 7.18 7.75 8.48 6.62 -18.52%
EPS -1.19 -0.95 -1.65 -2.25 -2.28 -2.15 -1.02 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0353 0.0442 0.0402 0.0321 0.0395 0.0474 -32.15%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.09 0.09 0.075 0.10 0.105 0.145 0.155 -
P/RPS 1.63 1.49 1.06 1.12 1.09 1.35 1.85 -8.10%
P/EPS -6.66 -8.36 -4.00 -3.57 -3.71 -5.33 -11.99 -32.45%
EY -15.01 -11.96 -24.98 -28.03 -26.96 -18.76 -8.34 48.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.25 1.50 2.00 2.63 2.90 2.58 10.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 27/02/23 24/11/22 23/08/22 27/05/22 25/02/22 24/11/21 -
Price 0.08 0.095 0.105 0.075 0.10 0.12 0.13 -
P/RPS 1.45 1.58 1.48 0.84 1.04 1.12 1.55 -4.35%
P/EPS -5.92 -8.82 -5.60 -2.68 -3.53 -4.41 -10.05 -29.75%
EY -16.88 -11.33 -17.84 -37.37 -28.31 -22.66 -9.95 42.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.38 2.10 1.50 2.50 2.40 2.17 14.83%

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