[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2438.13%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,891,882 1,195,891 458,833 1,429,311 974,096 670,297 333,442 217.77%
PBT 122,616 94,875 9,379 -100,341 15,433 17,420 13,028 345.16%
Tax -37,148 -34,440 -3,274 -11,608 -10,821 -7,463 -962 1039.92%
NP 85,468 60,435 6,105 -111,949 4,612 9,957 12,066 268.39%
-
NP to SH 41,943 22,377 4,935 -107,484 4,597 10,538 8,572 187.93%
-
Tax Rate 30.30% 36.30% 34.91% - 70.12% 42.84% 7.38% -
Total Cost 1,806,414 1,135,456 452,728 1,541,260 969,484 660,340 321,376 215.80%
-
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.52% 5.05% 1.33% -7.83% 0.47% 1.49% 3.62% -
ROE 6.61% 3.66% 0.83% -18.26% 0.65% 1.46% 1.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 244.33 154.45 59.26 184.59 125.80 86.57 43.06 217.79%
EPS 5.42 2.89 0.64 -13.88 0.59 1.36 1.11 187.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.76 0.91 0.93 0.92 -7.37%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 244.26 154.40 59.24 184.53 125.76 86.54 43.05 217.78%
EPS 5.42 2.89 0.64 -13.88 0.59 1.36 1.11 187.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.7898 0.7698 0.7598 0.9097 0.9297 0.9197 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.605 0.745 0.66 0.68 0.75 0.825 -
P/RPS 0.25 0.39 1.26 0.36 0.54 0.87 1.92 -74.27%
P/EPS 11.17 20.93 116.89 -4.75 114.54 55.11 74.52 -71.74%
EY 8.95 4.78 0.86 -21.03 0.87 1.81 1.34 254.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.97 0.87 0.75 0.81 0.90 -12.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 19/05/21 -
Price 0.595 0.63 0.735 0.77 0.735 0.61 0.815 -
P/RPS 0.24 0.41 1.24 0.42 0.58 0.70 1.89 -74.70%
P/EPS 10.98 21.80 115.32 -5.55 123.80 44.82 73.62 -71.84%
EY 9.10 4.59 0.87 -18.03 0.81 2.23 1.36 254.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.95 1.01 0.81 0.66 0.89 -12.36%

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