[WAJA] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 126.19%
YoY- 119.53%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 10,290 6,100 17,570 13,554 24,194 32,029 19,775 -8.33%
PBT 2,413 -579 514 -1,479 -958 543 -8 -
Tax -682 -4,101 -254 130 -48 -249 -101 28.98%
NP 1,731 -4,680 260 -1,349 -1,006 294 -109 -
-
NP to SH 674 -4,741 264 -1,352 -871 313 -109 -
-
Tax Rate 28.26% - 49.42% - - 45.86% - -
Total Cost 8,559 10,780 17,310 14,903 25,200 31,735 19,884 -10.62%
-
Net Worth 44,605 29,554 35,694 26,344 39,499 41,822 38,150 2.10%
Dividend
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 44,605 29,554 35,694 26,344 39,499 41,822 38,150 2.10%
NOSH 1,115,134 985,134 510,625 329,304 329,197 321,794 272,500 20.65%
Ratio Analysis
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.82% -76.72% 1.48% -9.95% -4.16% 0.92% -0.55% -
ROE 1.51% -16.04% 0.74% -5.13% -2.21% 0.75% -0.29% -
Per Share
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.92 0.62 3.45 4.12 7.35 9.96 7.26 -24.06%
EPS 0.06 -0.48 0.05 -0.41 -0.26 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.07 0.08 0.12 0.13 0.14 -15.37%
Adjusted Per Share Value based on latest NOSH - 510,625
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.02 0.61 1.75 1.35 2.41 3.19 1.97 -8.39%
EPS 0.07 -0.47 0.03 -0.13 -0.09 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0294 0.0355 0.0262 0.0393 0.0416 0.038 2.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.045 0.09 0.14 0.085 0.145 0.185 0.115 -
P/RPS 4.88 14.53 4.06 2.07 1.97 1.86 1.58 16.21%
P/EPS 74.45 -18.70 270.41 -20.70 -54.80 190.15 -287.50 -
EY 1.34 -5.35 0.37 -4.83 -1.82 0.53 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 3.00 2.00 1.06 1.21 1.42 0.82 4.36%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 23/05/23 27/11/20 26/11/19 28/11/18 29/11/17 25/11/16 -
Price 0.05 0.08 0.155 0.08 0.135 0.195 0.115 -
P/RPS 5.42 12.92 4.50 1.94 1.84 1.96 1.58 17.85%
P/EPS 82.73 -16.62 299.38 -19.49 -51.02 200.43 -287.50 -
EY 1.21 -6.02 0.33 -5.13 -1.96 0.50 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.67 2.21 1.00 1.13 1.50 0.82 5.77%

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