[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -108.33%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 418,984 364,498 417,384 386,882 300,440 510,266 582,380 -5.33%
PBT -8,656 -59,866 14,776 -41,960 -84,792 -42,556 1,266 -
Tax -668 -522 -50 -1,464 -178 5,306 -996 -6.43%
NP -9,324 -60,388 14,726 -43,424 -84,970 -37,250 270 -
-
NP to SH -9,324 -60,388 14,726 -43,424 -84,970 -37,250 270 -
-
Tax Rate - - 0.34% - - - 78.67% -
Total Cost 428,308 424,886 402,658 430,306 385,410 547,516 582,110 -4.98%
-
Net Worth 579,983 616,799 655,200 564,723 598,879 687,002 777,600 -4.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 14,400 - - - - -
Div Payout % - - 97.79% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 579,983 616,799 655,200 564,723 598,879 687,002 777,600 -4.76%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.23% -16.57% 3.53% -11.22% -28.28% -7.30% 0.05% -
ROE -1.61% -9.79% 2.25% -7.69% -14.19% -5.42% 0.03% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 189.99 151.87 173.91 169.90 131.94 223.57 242.66 -3.99%
EPS -4.22 -27.38 6.68 -19.06 -37.32 -16.32 0.12 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.57 2.73 2.48 2.63 3.01 3.24 -3.41%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 174.58 151.87 173.91 161.20 125.18 212.61 242.66 -5.33%
EPS -3.88 -27.38 6.68 -18.09 -35.40 -15.52 0.12 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.4166 2.57 2.73 2.353 2.4953 2.8625 3.24 -4.76%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.70 0.595 0.645 0.68 0.69 1.19 1.85 -
P/RPS 0.37 0.39 0.37 0.40 0.52 0.53 0.76 -11.29%
P/EPS -16.56 -2.36 10.51 -3.57 -1.85 -7.29 1,644.44 -
EY -6.04 -42.29 9.51 -28.04 -54.08 -13.71 0.06 -
DY 0.00 0.00 9.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.24 0.27 0.26 0.40 0.57 -11.69%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 15/08/24 23/08/23 23/08/22 24/08/21 25/08/20 23/08/19 23/08/18 -
Price 0.74 0.61 0.66 0.725 0.59 1.15 1.75 -
P/RPS 0.39 0.40 0.38 0.43 0.45 0.51 0.72 -9.70%
P/EPS -17.50 -2.42 10.76 -3.80 -1.58 -7.05 1,555.56 -
EY -5.71 -41.25 9.30 -26.30 -63.25 -14.19 0.06 -
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.24 0.29 0.22 0.38 0.54 -10.35%

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