[WAJA] YoY Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -69.31%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,579 8,482 39,624 19,354 11,979 13,661 29,932 -27.84%
PBT 1,396 288 -3,613 -242 -900 -845 -1,216 -
Tax -159 -64 -144 -390 -156 -1 -258 -7.16%
NP 1,237 224 -3,757 -632 -1,056 -846 -1,474 -
-
NP to SH 201 167 -3,977 -621 -1,055 -823 -1,390 -
-
Tax Rate 11.39% 22.22% - - - - - -
Total Cost 2,342 8,258 43,381 19,986 13,035 14,507 31,406 -32.89%
-
Net Worth 40,199 43,796 49,256 51,235 23,100 29,637 39,275 0.35%
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 40,199 43,796 49,256 51,235 23,100 29,637 39,275 0.35%
NOSH 1,005,000 1,115,134 985,134 776,250 330,004 329,304 328,433 18.75%
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 0.50% 0.38% -8.07% -1.21% -4.57% -2.78% -3.54% -
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 0.36 0.77 4.02 2.64 3.63 4.15 9.15 -39.17%
EPS 0.02 0.02 -0.42 -0.08 -0.32 -0.25 -0.42 -
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 - 1,005,000
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.36 0.84 3.94 1.93 1.19 1.36 2.98 -27.73%
EPS 0.02 0.02 -0.40 -0.06 -0.10 -0.08 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0436 0.049 0.051 0.023 0.0295 0.0391 0.35%
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 19.66 10.97 1.86 8.13 1.52 2.53 1.86 43.67%
P/EPS 350.00 557.29 -18.58 -253.41 -17.20 -42.01 -40.03 -
EY 0.29 0.18 -5.38 -0.39 -5.81 -2.38 -2.50 -
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 16.85 6.45 2.61 7.19 7.99 1.81 1.69 42.39%
P/EPS 300.00 327.82 -26.01 -223.94 -90.71 -30.01 -36.50 -
EY 0.33 0.31 -3.84 -0.45 -1.10 -3.33 -2.74 -
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