[WAJA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -2.59%
YoY- 41.29%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 41,161 59,365 68,087 52,333 68,396 124,651 100,411 -12.80%
PBT -23,091 -4,400 -2,636 -5,320 -11,198 -3,504 1,768 -
Tax -10,836 -6,034 -517 -85 139 -598 -816 48.80%
NP -33,927 -10,434 -3,153 -5,405 -11,059 -4,102 952 -
-
NP to SH -32,796 -10,606 -3,364 -5,730 -10,442 -3,711 1,353 -
-
Tax Rate - - - - - - 46.15% -
Total Cost 75,088 69,799 71,240 57,738 79,455 128,753 99,459 -4.22%
-
Net Worth 44,605 39,405 59,095 26,641 26,344 39,472 41,414 1.14%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 44,605 39,405 59,095 26,641 26,344 39,472 41,414 1.14%
NOSH 1,115,134 985,134 871,050 439,469 329,304 328,933 318,571 21.23%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -82.43% -17.58% -4.63% -10.33% -16.17% -3.29% 0.95% -
ROE -73.52% -26.92% -5.69% -21.51% -39.64% -9.40% 3.27% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.69 6.03 8.07 13.75 20.77 37.90 31.52 -28.08%
EPS -2.94 -1.08 -0.40 -1.51 -3.17 -1.13 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.07 0.07 0.08 0.12 0.13 -16.56%
Adjusted Per Share Value based on latest NOSH - 871,050
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.69 5.32 6.11 4.69 6.13 11.18 9.00 -12.80%
EPS -2.94 -0.95 -0.30 -0.51 -0.94 -0.33 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0353 0.053 0.0239 0.0236 0.0354 0.0371 1.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.06 0.09 0.165 0.24 0.085 0.145 0.29 -
P/RPS 1.63 1.49 2.05 1.75 0.41 0.38 0.92 9.18%
P/EPS -2.04 -8.36 -41.41 -15.94 -2.68 -12.85 68.28 -
EY -49.02 -11.96 -2.41 -6.27 -37.30 -7.78 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.25 2.36 3.43 1.06 1.21 2.23 -5.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 08/02/24 27/02/23 24/08/21 27/08/20 29/08/19 27/08/18 21/08/17 -
Price 0.055 0.095 0.20 0.13 0.095 0.14 0.225 -
P/RPS 1.49 1.58 2.48 0.95 0.46 0.37 0.71 12.06%
P/EPS -1.87 -8.82 -50.19 -8.63 -3.00 -12.41 52.98 -
EY -53.47 -11.33 -1.99 -11.58 -33.38 -8.06 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.38 2.86 1.86 1.19 1.17 1.73 -3.41%

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