[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 104.59%
YoY- -42.43%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,686,518 1,891,882 1,195,891 458,833 1,429,311 974,096 670,297 151.68%
PBT 82,021 122,616 94,875 9,379 -100,341 15,433 17,420 180.12%
Tax -38,891 -37,148 -34,440 -3,274 -11,608 -10,821 -7,463 199.67%
NP 43,130 85,468 60,435 6,105 -111,949 4,612 9,957 165.01%
-
NP to SH -6,300 41,943 22,377 4,935 -107,484 4,597 10,538 -
-
Tax Rate 47.42% 30.30% 36.30% 34.91% - 70.12% 42.84% -
Total Cost 2,643,388 1,806,414 1,135,456 452,728 1,541,260 969,484 660,340 151.47%
-
Net Worth 580,733 634,935 611,705 596,219 588,476 704,623 720,109 -13.32%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 580,733 634,935 611,705 596,219 588,476 704,623 720,109 -13.32%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.61% 4.52% 5.05% 1.33% -7.83% 0.47% 1.49% -
ROE -1.08% 6.61% 3.66% 0.83% -18.26% 0.65% 1.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 346.96 244.33 154.45 59.26 184.59 125.80 86.57 151.67%
EPS -0.81 5.42 2.89 0.64 -13.88 0.59 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.82 0.79 0.77 0.76 0.91 0.93 -13.32%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 346.70 244.15 154.33 59.21 184.45 125.71 86.50 151.68%
EPS -0.81 5.41 2.89 0.64 -13.87 0.59 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7494 0.8194 0.7894 0.7694 0.7594 0.9093 0.9293 -13.32%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.62 0.605 0.605 0.745 0.66 0.68 0.75 -
P/RPS 0.18 0.25 0.39 1.26 0.36 0.54 0.87 -64.91%
P/EPS -76.20 11.17 20.93 116.89 -4.75 114.54 55.11 -
EY -1.31 8.95 4.78 0.86 -21.03 0.87 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.77 0.97 0.87 0.75 0.81 1.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 23/11/22 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 -
Price 0.77 0.595 0.63 0.735 0.77 0.735 0.61 -
P/RPS 0.22 0.24 0.41 1.24 0.42 0.58 0.70 -53.67%
P/EPS -94.64 10.98 21.80 115.32 -5.55 123.80 44.82 -
EY -1.06 9.10 4.59 0.87 -18.03 0.81 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 0.80 0.95 1.01 0.81 0.66 34.43%

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