[WAJA] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -166.68%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 33,928 58,092 42,220 36,120 39,624 52,698 44,852 -16.96%
PBT 1,152 -26,848 -3,015 -2,436 -3,613 -5,446 -8,232 -
Tax -256 -18,590 -12,099 -7,998 -144 -124 -348 -18.49%
NP 896 -45,438 -15,114 -10,434 -3,757 -5,570 -8,580 -
-
NP to SH 668 -44,032 -15,347 -10,606 -3,977 -5,754 -8,164 -
-
Tax Rate 22.22% - - - - - - -
Total Cost 33,032 103,530 57,334 46,554 43,381 58,268 53,432 -27.40%
-
Net Worth 43,796 30,543 29,554 39,405 49,256 44,803 35,842 14.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 43,796 30,543 29,554 39,405 49,256 44,803 35,842 14.28%
NOSH 1,115,134 1,085,134 985,134 985,134 985,134 985,134 896,074 15.68%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.64% -78.22% -35.80% -28.89% -9.48% -10.57% -19.13% -
ROE 1.53% -144.16% -51.93% -26.92% -8.07% -12.84% -22.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.10 5.71 4.29 3.67 4.02 5.88 5.01 -27.36%
EPS 0.08 -4.57 -1.59 -1.11 -0.42 -0.62 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.03 0.04 0.05 0.05 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 985,134
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.04 5.21 3.79 3.24 3.55 4.73 4.02 -16.98%
EPS 0.06 -3.95 -1.38 -0.95 -0.36 -0.52 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0274 0.0265 0.0353 0.0442 0.0402 0.0321 14.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.085 0.065 0.09 0.09 0.075 0.10 0.105 -
P/RPS 2.74 1.14 2.10 2.45 1.86 1.70 2.10 19.38%
P/EPS 139.32 -1.50 -5.78 -8.36 -18.58 -15.57 -11.52 -
EY 0.72 -66.54 -17.31 -11.96 -5.38 -6.42 -8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 3.00 2.25 1.50 2.00 2.63 -13.10%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 23/05/23 27/02/23 24/11/22 23/08/22 27/05/22 -
Price 0.05 0.09 0.08 0.095 0.105 0.075 0.10 -
P/RPS 1.61 1.58 1.87 2.59 2.61 1.28 2.00 -13.45%
P/EPS 81.95 -2.08 -5.14 -8.82 -26.01 -11.68 -10.98 -
EY 1.22 -48.05 -19.47 -11.33 -3.84 -8.56 -9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 2.67 2.38 2.10 1.50 2.50 -36.97%

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