[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 353.43%
YoY- 112.35%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 639,674 2,686,518 1,891,882 1,195,891 458,833 1,429,311 974,096 -24.46%
PBT 50,022 82,021 122,616 94,875 9,379 -100,341 15,433 119.17%
Tax -12,800 -38,891 -37,148 -34,440 -3,274 -11,608 -10,821 11.85%
NP 37,222 43,130 85,468 60,435 6,105 -111,949 4,612 302.86%
-
NP to SH 21,761 -6,300 41,943 22,377 4,935 -107,484 4,597 182.19%
-
Tax Rate 25.59% 47.42% 30.30% 36.30% 34.91% - 70.12% -
Total Cost 602,452 2,643,388 1,806,414 1,135,456 452,728 1,541,260 969,484 -27.20%
-
Net Worth 596,219 580,733 634,935 611,705 596,219 588,476 704,623 -10.54%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 596,219 580,733 634,935 611,705 596,219 588,476 704,623 -10.54%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.82% 1.61% 4.52% 5.05% 1.33% -7.83% 0.47% -
ROE 3.65% -1.08% 6.61% 3.66% 0.83% -18.26% 0.65% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 82.61 346.96 244.33 154.45 59.26 184.59 125.80 -24.46%
EPS 2.81 -0.81 5.42 2.89 0.64 -13.88 0.59 183.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.82 0.79 0.77 0.76 0.91 -10.54%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 82.55 346.70 244.15 154.33 59.21 184.45 125.71 -24.46%
EPS 2.81 -0.81 5.41 2.89 0.64 -13.87 0.59 183.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7694 0.7494 0.8194 0.7894 0.7694 0.7594 0.9093 -10.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.79 0.62 0.605 0.605 0.745 0.66 0.68 -
P/RPS 0.96 0.18 0.25 0.39 1.26 0.36 0.54 46.80%
P/EPS 28.11 -76.20 11.17 20.93 116.89 -4.75 114.54 -60.83%
EY 3.56 -1.31 8.95 4.78 0.86 -21.03 0.87 156.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.74 0.77 0.97 0.87 0.75 23.57%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 23/02/23 23/11/22 25/08/22 23/05/22 24/02/22 22/11/21 -
Price 0.855 0.77 0.595 0.63 0.735 0.77 0.735 -
P/RPS 1.03 0.22 0.24 0.41 1.24 0.42 0.58 46.69%
P/EPS 30.42 -94.64 10.98 21.80 115.32 -5.55 123.80 -60.80%
EY 3.29 -1.06 9.10 4.59 0.87 -18.03 0.81 154.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.73 0.80 0.95 1.01 0.81 23.39%

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