[WAJA] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 30.88%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 33,928 39,624 77,416 47,916 54,644 119,728 110,652 -16.61%
PBT 1,152 -3,613 -968 -3,600 -3,380 -4,864 3,116 -14.18%
Tax -256 -144 -1,560 -624 -4 -1,032 -1,540 -24.10%
NP 896 -3,757 -2,528 -4,224 -3,384 -5,896 1,576 -8.31%
-
NP to SH 668 -3,977 -2,484 -4,220 -3,292 -5,560 2,100 -16.14%
-
Tax Rate 22.22% - - - - - 49.42% -
Total Cost 33,032 43,381 79,944 52,140 58,028 125,624 109,076 -16.77%
-
Net Worth 43,796 49,256 51,235 23,100 29,637 39,275 9,932 25.62%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 43,796 49,256 51,235 23,100 29,637 39,275 9,932 25.62%
NOSH 1,115,134 985,134 776,250 330,004 329,304 328,433 70,945 52.73%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.64% -9.48% -3.27% -8.82% -6.19% -4.92% 1.42% -
ROE 1.53% -8.07% -4.85% -18.27% -11.11% -14.16% 21.14% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.10 4.02 10.58 14.52 16.59 36.58 155.97 -45.25%
EPS 0.08 -0.42 -0.32 -1.28 -1.00 -1.68 2.96 -42.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.07 0.07 0.09 0.12 0.14 -17.51%
Adjusted Per Share Value based on latest NOSH - 985,134
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.04 3.55 6.94 4.30 4.90 10.74 9.92 -16.62%
EPS 0.06 -0.36 -0.22 -0.38 -0.30 -0.50 0.19 -16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0442 0.0459 0.0207 0.0266 0.0352 0.0089 25.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.085 0.075 0.215 0.055 0.105 0.17 0.275 -
P/RPS 2.74 1.86 2.03 0.38 0.63 0.46 0.18 51.98%
P/EPS 139.32 -18.58 -63.35 -4.30 -10.50 -10.01 9.29 51.63%
EY 0.72 -5.38 -1.58 -23.25 -9.52 -9.99 10.76 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.50 3.07 0.79 1.17 1.42 1.96 1.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 24/11/22 25/05/21 25/06/20 30/05/19 24/05/18 25/05/17 -
Price 0.05 0.105 0.19 0.29 0.075 0.155 0.31 -
P/RPS 1.61 2.61 1.80 2.00 0.45 0.42 0.20 37.80%
P/EPS 81.95 -26.01 -55.99 -22.68 -7.50 -9.12 10.47 37.21%
EY 1.22 -3.84 -1.79 -4.41 -13.33 -10.96 9.55 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.10 2.71 4.14 0.83 1.29 2.21 -8.38%

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