[WAJA] QoQ TTM Result on 31-Dec-2021

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -110.35%
YoY- -545.03%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 69,994 80,063 86,441 94,582 73,861 68,087 60,121 10.65%
PBT -17,485 -24,112 -24,146 -22,330 -10,667 -2,636 -2,879 232.51%
Tax -393 -317 -509 -812 -269 -517 -417 -3.87%
NP -17,878 -24,429 -24,655 -23,142 -10,936 -3,153 -3,296 208.39%
-
NP to SH -18,455 -25,113 -25,370 -23,950 -11,386 -3,364 -3,279 216.07%
-
Tax Rate - - - - - - - -
Total Cost 87,872 104,492 111,096 117,724 84,797 71,240 63,417 24.26%
-
Net Worth 49,256 44,803 35,842 44,033 52,839 59,095 51,235 -2.58%
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 49,256 44,803 35,842 44,033 52,839 59,095 51,235 -2.58%
NOSH 985,134 985,134 896,074 896,074 896,074 871,050 776,250 17.20%
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 -25.54% -30.51% -28.52% -24.47% -14.81% -4.63% -5.48% -
ROE -37.47% -56.05% -70.78% -54.39% -21.55% -5.69% -6.40% -
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 7.11 8.93 9.65 10.74 8.39 8.07 8.21 -9.13%
EPS -1.87 -2.80 -2.83 -2.72 -1.29 -0.40 -0.45 158.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.04 0.05 0.06 0.07 0.07 -20.07%
Adjusted Per Share Value based on latest NOSH - 896,074
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.28 7.18 7.75 8.48 6.62 6.11 5.39 10.71%
EPS -1.65 -2.25 -2.28 -2.15 -1.02 -0.30 -0.29 218.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0402 0.0321 0.0395 0.0474 0.053 0.0459 -2.48%
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 0.075 0.10 0.105 0.145 0.155 0.165 0.215 -
P/RPS 1.06 1.12 1.09 1.35 1.85 2.05 2.62 -45.26%
P/EPS -4.00 -3.57 -3.71 -5.33 -11.99 -41.41 -47.99 -80.88%
EY -24.98 -28.03 -26.96 -18.76 -8.34 -2.41 -2.08 423.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.63 2.90 2.58 2.36 3.07 -37.93%
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 24/11/22 23/08/22 27/05/22 25/02/22 24/11/21 24/08/21 25/05/21 -
Price 0.105 0.075 0.10 0.12 0.13 0.20 0.19 -
P/RPS 1.48 0.84 1.04 1.12 1.55 2.48 2.31 -25.66%
P/EPS -5.60 -2.68 -3.53 -4.41 -10.05 -50.19 -42.41 -74.03%
EY -17.84 -37.37 -28.31 -22.66 -9.95 -1.99 -2.36 284.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.50 2.50 2.40 2.17 2.86 2.71 -15.62%

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