[WASCO] QoQ 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- 104.4%
YoY- -42.43%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 794,636 695,991 737,058 458,833 455,216 303,799 336,855 76.93%
PBT -40,595 27,742 85,496 9,379 -115,774 -1,987 4,392 -
Tax -1,743 -2,708 -31,166 -3,274 -786 -3,358 -6,501 -58.32%
NP -42,338 25,034 54,330 6,105 -116,560 -5,345 -2,109 634.62%
-
NP to SH -48,243 19,567 17,442 4,935 -112,080 -5,941 1,966 -
-
Tax Rate - 9.76% 36.45% 34.91% - - 148.02% -
Total Cost 836,974 670,957 682,728 452,728 571,776 309,144 338,964 82.38%
-
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 -5.33% 3.60% 7.37% 1.33% -25.61% -1.76% -0.63% -
ROE -8.31% 3.08% 2.85% 0.83% -19.05% -0.84% 0.27% -
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 102.62 89.89 95.19 59.26 58.79 39.23 43.50 76.93%
EPS -6.23 2.53 2.25 0.64 -14.47 -0.77 0.25 -
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 102.55 89.82 95.12 59.21 58.75 39.21 43.47 76.93%
EPS -6.23 2.53 2.25 0.64 -14.46 -0.77 0.25 -
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 0.60 0.67 0.64 1.26 1.12 1.73 1.72 -50.35%
P/EPS -9.95 23.94 26.86 116.89 -4.56 -88.63 295.39 -
EY -10.05 4.18 3.72 0.86 -21.93 -1.13 0.34 -
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 0.75 0.66 0.66 1.24 1.31 1.87 1.40 -33.96%
P/EPS -12.36 23.55 27.97 115.32 -5.32 -95.80 240.25 -
EY -8.09 4.25 3.58 0.87 -18.80 -1.04 0.42 -
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