[WARISAN] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 111.44%
YoY- 122.62%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 126,383 101,587 111,604 115,668 107,812 120,417 139,758 -6.46%
PBT -1,189 53 522 1,917 -5,117 -2,520 -948 16.25%
Tax -848 -481 -1,002 -1,376 -1,505 1,728 -620 23.14%
NP -2,037 -428 -480 541 -6,622 -792 -1,568 19.00%
-
NP to SH -1,938 -242 -289 737 -6,441 -529 -1,328 28.56%
-
Tax Rate - 907.55% 191.95% 71.78% - - - -
Total Cost 128,420 102,015 112,084 115,127 114,434 121,209 141,326 -6.16%
-
Net Worth 245,430 237,618 236,316 235,665 234,363 238,920 238,920 1.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 245,430 237,618 236,316 235,665 234,363 238,920 238,920 1.80%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -1.61% -0.42% -0.43% 0.47% -6.14% -0.66% -1.12% -
ROE -0.79% -0.10% -0.12% 0.31% -2.75% -0.22% -0.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 194.13 156.05 171.43 177.67 165.61 184.97 214.68 -6.47%
EPS -2.98 -0.37 -0.44 1.13 -9.89 -0.81 -2.04 28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.65 3.63 3.62 3.60 3.67 3.67 1.80%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 188.07 151.17 166.08 172.13 160.43 179.19 207.97 -6.46%
EPS -2.88 -0.36 -0.43 1.10 -9.58 -0.79 -1.98 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6522 3.536 3.5166 3.5069 3.4876 3.5554 3.5554 1.80%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.97 1.02 1.09 1.10 1.01 1.02 1.10 -
P/RPS 0.50 0.65 0.64 0.62 0.61 0.55 0.51 -1.30%
P/EPS -32.58 -274.39 -245.54 97.17 -10.21 -125.53 -53.92 -28.46%
EY -3.07 -0.36 -0.41 1.03 -9.80 -0.80 -1.85 40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.30 0.30 0.28 0.28 0.30 -9.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 28/08/23 24/05/23 22/02/23 24/11/22 25/08/22 -
Price 1.09 0.93 1.07 1.08 1.20 1.10 1.10 -
P/RPS 0.56 0.60 0.62 0.61 0.72 0.59 0.51 6.41%
P/EPS -36.62 -250.18 -241.03 95.40 -12.13 -135.37 -53.92 -22.68%
EY -2.73 -0.40 -0.41 1.05 -8.24 -0.74 -1.85 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.29 0.30 0.33 0.30 0.30 -2.22%

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