[WAJA] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -25.46%
YoY- 47.55%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 41,161 50,195 54,988 54,252 59,365 69,994 80,063 -35.74%
PBT -23,091 -24,911 -26,089 -2,921 -4,400 -17,485 -24,112 -2.83%
Tax -10,836 -16,546 -16,564 -10,048 -6,034 -393 -317 946.51%
NP -33,927 -41,457 -42,653 -12,969 -10,434 -17,878 -24,429 24.40%
-
NP to SH -32,796 -39,888 -41,155 -13,306 -10,606 -18,455 -25,113 19.41%
-
Tax Rate - - - - - - - -
Total Cost 75,088 91,652 97,641 67,221 69,799 87,872 104,492 -19.72%
-
Net Worth 44,605 43,796 30,543 29,554 39,405 49,256 44,803 -0.29%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 44,605 43,796 30,543 29,554 39,405 49,256 44,803 -0.29%
NOSH 1,115,134 1,115,134 1,085,134 985,134 985,134 985,134 985,134 8.58%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -82.43% -82.59% -77.57% -23.91% -17.58% -25.54% -30.51% -
ROE -73.52% -91.08% -134.74% -45.02% -26.92% -37.47% -56.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.69 4.58 5.40 5.51 6.03 7.11 8.93 -44.43%
EPS -2.94 -3.64 -4.04 -1.35 -1.08 -1.87 -2.80 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.03 0.03 0.04 0.05 0.05 -13.78%
Adjusted Per Share Value based on latest NOSH - 985,134
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.69 4.50 4.93 4.87 5.32 6.28 7.18 -35.76%
EPS -2.94 -3.58 -3.69 -1.19 -0.95 -1.65 -2.25 19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0393 0.0274 0.0265 0.0353 0.0442 0.0402 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.06 0.085 0.065 0.09 0.09 0.075 0.10 -
P/RPS 1.63 1.85 1.20 1.63 1.49 1.06 1.12 28.33%
P/EPS -2.04 -2.33 -1.61 -6.66 -8.36 -4.00 -3.57 -31.06%
EY -49.02 -42.86 -62.19 -15.01 -11.96 -24.98 -28.03 45.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.13 2.17 3.00 2.25 1.50 2.00 -17.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 08/02/24 28/11/23 24/08/23 23/05/23 27/02/23 24/11/22 23/08/22 -
Price 0.055 0.05 0.09 0.08 0.095 0.105 0.075 -
P/RPS 1.49 1.09 1.67 1.45 1.58 1.48 0.84 46.38%
P/EPS -1.87 -1.37 -2.23 -5.92 -8.82 -5.60 -2.68 -21.27%
EY -53.47 -72.86 -44.91 -16.88 -11.33 -17.84 -37.37 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 3.00 2.67 2.38 2.10 1.50 -5.39%

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