[WAJA] QoQ Annualized 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- 22.75%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 14,316 37,309 39,305 38,378 33,928 58,092 42,220 -51.27%
PBT 5,584 4,153 4,978 2,642 1,152 -26,848 -3,015 -
Tax -636 -1,559 -1,234 -488 -256 -18,590 -12,099 -85.89%
NP 4,948 2,594 3,744 2,154 896 -45,438 -15,114 -
-
NP to SH 804 655 1,738 1,260 668 -44,032 -15,347 -
-
Tax Rate 11.39% 37.54% 24.79% 18.47% 22.22% - - -
Total Cost 9,368 34,715 35,561 36,224 33,032 103,530 57,334 -70.01%
-
Net Worth 44,605 44,605 44,605 44,605 43,796 30,543 29,554 31.47%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 44,605 44,605 44,605 44,605 43,796 30,543 29,554 31.47%
NOSH 1,115,134 1,115,134 1,115,134 1,115,134 1,115,134 1,085,134 985,134 8.58%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 34.56% 6.95% 9.53% 5.61% 2.64% -78.22% -35.80% -
ROE 1.80% 1.47% 3.90% 2.82% 1.53% -144.16% -51.93% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.28 3.35 3.52 3.44 3.10 5.71 4.29 -55.25%
EPS 0.08 0.06 0.16 0.12 0.08 -4.57 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.03 0.03 21.07%
Adjusted Per Share Value based on latest NOSH - 1,115,134
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.28 3.35 3.52 3.44 3.04 5.21 3.79 -51.40%
EPS 0.08 0.06 0.16 0.12 0.06 -3.95 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.0393 0.0274 0.0265 31.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.07 0.065 0.045 0.06 0.085 0.065 0.09 -
P/RPS 5.45 1.94 1.28 1.74 2.74 1.14 2.10 88.52%
P/EPS 97.09 110.66 28.86 53.10 139.32 -1.50 -5.78 -
EY 1.03 0.90 3.46 1.88 0.72 -66.54 -17.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.13 1.50 2.13 2.17 3.00 -30.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 30/08/24 28/05/24 08/02/24 28/11/23 24/08/23 23/05/23 -
Price 0.06 0.07 0.05 0.055 0.05 0.09 0.08 -
P/RPS 4.67 2.09 1.42 1.60 1.61 1.58 1.87 83.76%
P/EPS 83.22 119.17 32.07 48.68 81.95 -2.08 -5.14 -
EY 1.20 0.84 3.12 2.05 1.22 -48.05 -19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.75 1.25 1.38 1.25 3.00 2.67 -31.84%

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