[WAJA] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 42.53%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 50,195 54,988 54,252 59,365 69,994 80,063 86,441 -30.37%
PBT -24,911 -26,089 -2,921 -4,400 -17,485 -24,112 -24,146 2.09%
Tax -16,546 -16,564 -10,048 -6,034 -393 -317 -509 916.39%
NP -41,457 -42,653 -12,969 -10,434 -17,878 -24,429 -24,655 41.35%
-
NP to SH -39,888 -41,155 -13,306 -10,606 -18,455 -25,113 -25,370 35.17%
-
Tax Rate - - - - - - - -
Total Cost 91,652 97,641 67,221 69,799 87,872 104,492 111,096 -12.02%
-
Net Worth 43,796 30,543 29,554 39,405 49,256 44,803 35,842 14.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 43,796 30,543 29,554 39,405 49,256 44,803 35,842 14.28%
NOSH 1,115,134 1,085,134 985,134 985,134 985,134 985,134 896,074 15.68%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -82.59% -77.57% -23.91% -17.58% -25.54% -30.51% -28.52% -
ROE -91.08% -134.74% -45.02% -26.92% -37.47% -56.05% -70.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.58 5.40 5.51 6.03 7.11 8.93 9.65 -39.12%
EPS -3.64 -4.04 -1.35 -1.08 -1.87 -2.80 -2.83 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.03 0.04 0.05 0.05 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 985,134
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.50 4.93 4.87 5.32 6.28 7.18 7.75 -30.37%
EPS -3.58 -3.69 -1.19 -0.95 -1.65 -2.25 -2.28 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0274 0.0265 0.0353 0.0442 0.0402 0.0321 14.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.085 0.065 0.09 0.09 0.075 0.10 0.105 -
P/RPS 1.85 1.20 1.63 1.49 1.06 1.12 1.09 42.24%
P/EPS -2.33 -1.61 -6.66 -8.36 -4.00 -3.57 -3.71 -26.64%
EY -42.86 -62.19 -15.01 -11.96 -24.98 -28.03 -26.96 36.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 3.00 2.25 1.50 2.00 2.63 -13.10%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 23/05/23 27/02/23 24/11/22 23/08/22 27/05/22 -
Price 0.05 0.09 0.08 0.095 0.105 0.075 0.10 -
P/RPS 1.09 1.67 1.45 1.58 1.48 0.84 1.04 3.17%
P/EPS -1.37 -2.23 -5.92 -8.82 -5.60 -2.68 -3.53 -46.76%
EY -72.86 -44.91 -16.88 -11.33 -17.84 -37.37 -28.31 87.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 2.67 2.38 2.10 1.50 2.50 -36.97%

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