[WAJA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.12%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 14,316 33,928 39,624 77,416 47,916 54,644 119,728 -27.84%
PBT 5,584 1,152 -3,613 -968 -3,600 -3,380 -4,864 -
Tax -636 -256 -144 -1,560 -624 -4 -1,032 -7.16%
NP 4,948 896 -3,757 -2,528 -4,224 -3,384 -5,896 -
-
NP to SH 804 668 -3,977 -2,484 -4,220 -3,292 -5,560 -
-
Tax Rate 11.39% 22.22% - - - - - -
Total Cost 9,368 33,032 43,381 79,944 52,140 58,028 125,624 -32.89%
-
Net Worth 44,605 43,796 49,256 51,235 23,100 29,637 39,275 1.97%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 44,605 43,796 49,256 51,235 23,100 29,637 39,275 1.97%
NOSH 1,115,134 1,115,134 985,134 776,250 330,004 329,304 328,433 20.66%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 34.56% 2.64% -9.48% -3.27% -8.82% -6.19% -4.92% -
ROE 1.80% 1.53% -8.07% -4.85% -18.27% -11.11% -14.16% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.28 3.10 4.02 10.58 14.52 16.59 36.58 -40.26%
EPS 0.08 0.08 -0.42 -0.32 -1.28 -1.00 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.07 0.07 0.09 0.12 -15.53%
Adjusted Per Share Value based on latest NOSH - 776,250
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.28 3.04 3.55 6.94 4.30 4.90 10.74 -27.88%
EPS 0.08 0.06 -0.36 -0.22 -0.38 -0.30 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0393 0.0442 0.0459 0.0207 0.0266 0.0352 1.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.07 0.085 0.075 0.215 0.055 0.105 0.17 -
P/RPS 5.45 2.74 1.86 2.03 0.38 0.63 0.46 46.21%
P/EPS 97.09 139.32 -18.58 -63.35 -4.30 -10.50 -10.01 -
EY 1.03 0.72 -5.38 -1.58 -23.25 -9.52 -9.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.13 1.50 3.07 0.79 1.17 1.42 3.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 22/11/24 28/11/23 24/11/22 25/05/21 25/06/20 30/05/19 24/05/18 -
Price 0.06 0.05 0.105 0.19 0.29 0.075 0.155 -
P/RPS 4.67 1.61 2.61 1.80 2.00 0.45 0.42 44.79%
P/EPS 83.22 81.95 -26.01 -55.99 -22.68 -7.50 -9.12 -
EY 1.20 1.22 -3.84 -1.79 -4.41 -13.33 -10.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 2.10 2.71 4.14 0.83 1.29 2.34%

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