[WAJA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.75%
YoY- 49.26%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 73,861 68,087 60,121 52,746 56,349 52,333 50,934 28.08%
PBT -10,667 -2,636 -2,879 -3,537 -3,327 -5,320 -7,211 29.79%
Tax -269 -517 -417 -183 -469 -85 -20 464.67%
NP -10,936 -3,153 -3,296 -3,720 -3,796 -5,405 -7,231 31.72%
-
NP to SH -11,386 -3,364 -3,279 -3,713 -4,114 -5,730 -7,549 31.48%
-
Tax Rate - - - - - - - -
Total Cost 84,797 71,240 63,417 56,466 60,145 57,738 58,165 28.54%
-
Net Worth 52,839 59,095 51,235 35,694 35,694 26,641 23,100 73.51%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 52,839 59,095 51,235 35,694 35,694 26,641 23,100 73.51%
NOSH 896,074 871,050 776,250 586,013 510,625 439,469 330,004 94.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.81% -4.63% -5.48% -7.05% -6.74% -10.33% -14.20% -
ROE -21.55% -5.69% -6.40% -10.40% -11.53% -21.51% -32.68% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.39 8.07 8.21 10.34 11.05 13.75 15.43 -33.35%
EPS -1.29 -0.40 -0.45 -0.73 -0.81 -1.51 -2.29 -31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.07 0.07 0.07 0.07 -9.75%
Adjusted Per Share Value based on latest NOSH - 586,013
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.62 6.11 5.39 4.73 5.05 4.69 4.57 27.99%
EPS -1.02 -0.30 -0.29 -0.33 -0.37 -0.51 -0.68 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.053 0.0459 0.032 0.032 0.0239 0.0207 73.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.155 0.165 0.215 0.205 0.14 0.24 0.055 -
P/RPS 1.85 2.05 2.62 1.98 1.27 1.75 0.36 197.49%
P/EPS -11.99 -41.41 -47.99 -28.15 -17.35 -15.94 -2.40 191.95%
EY -8.34 -2.41 -2.08 -3.55 -5.76 -6.27 -41.59 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.36 3.07 2.93 2.00 3.43 0.79 119.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 24/08/21 25/05/21 31/03/21 27/11/20 27/08/20 25/06/20 -
Price 0.13 0.20 0.19 0.215 0.155 0.13 0.29 -
P/RPS 1.55 2.48 2.31 2.08 1.40 0.95 1.88 -12.06%
P/EPS -10.05 -50.19 -42.41 -29.53 -19.21 -8.63 -12.68 -14.34%
EY -9.95 -1.99 -2.36 -3.39 -5.21 -11.58 -7.89 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.86 2.71 3.07 2.21 1.86 4.14 -34.96%

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