[WARISAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.34%
YoY- 35.34%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 505,606 452,180 361,965 336,362 342,026 392,640 295,520 43.18%
PBT -7,566 -11,340 -26,890 -31,114 -37,684 -33,352 -58,106 -74.40%
Tax -2,680 -2,884 -6,046 -3,045 -2,378 -2,700 -6,367 -43.92%
NP -10,246 -14,224 -32,936 -34,160 -40,062 -36,052 -64,473 -70.75%
-
NP to SH -9,170 -13,032 -31,678 -32,840 -38,792 -34,932 -62,819 -72.37%
-
Tax Rate - - - - - - - -
Total Cost 515,852 466,404 394,901 370,522 382,088 428,692 359,993 27.18%
-
Net Worth 238,920 238,920 242,823 250,634 255,846 266,909 276,023 -9.19%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 238,920 238,920 242,823 250,634 255,846 266,909 276,023 -9.19%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -2.03% -3.15% -9.10% -10.16% -11.71% -9.18% -21.82% -
ROE -3.84% -5.45% -13.05% -13.10% -15.16% -13.09% -22.76% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 776.65 694.58 556.01 516.69 525.38 603.13 453.95 43.18%
EPS -14.08 -20.00 -48.66 -50.44 -59.58 -53.64 -96.50 -72.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.67 3.73 3.85 3.93 4.10 4.24 -9.20%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 752.39 672.89 538.64 500.54 508.97 584.29 439.76 43.18%
EPS -13.65 -19.39 -47.14 -48.87 -57.73 -51.98 -93.48 -72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5554 3.5554 3.6134 3.7297 3.8072 3.9719 4.1075 -9.19%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.10 1.24 1.31 1.33 1.33 1.45 1.35 -
P/RPS 0.14 0.18 0.24 0.26 0.25 0.24 0.30 -39.91%
P/EPS -7.81 -6.19 -2.69 -2.64 -2.23 -2.70 -1.40 215.53%
EY -12.81 -16.14 -37.15 -37.93 -44.80 -37.01 -71.48 -68.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.35 0.34 0.35 0.32 -4.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 25/11/21 26/08/21 27/05/21 23/02/21 -
Price 1.10 1.22 1.24 1.30 1.30 1.36 1.35 -
P/RPS 0.14 0.18 0.22 0.25 0.25 0.23 0.30 -39.91%
P/EPS -7.81 -6.09 -2.55 -2.58 -2.18 -2.53 -1.40 215.53%
EY -12.81 -16.41 -39.24 -38.80 -45.84 -39.46 -71.48 -68.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.33 0.34 0.33 0.33 0.32 -4.22%

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