[WAJA] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[WAJA] WAJA KONSORTIUM BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.75%
YoY- 49.26%
Quarter Report
Latest QR
Upcoming QR
WAJA's Result
WAJA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 37,309 54,988 52,746 52,616 99,608 122,245 81,711 -9.92%
PBT 4,153 -26,089 -3,537 -7,156 -9,957 55 95 65.46%
Tax -1,559 -16,564 -183 135 -311 -786 -240 28.33%
NP 2,594 -42,653 -3,720 -7,021 -10,268 -731 -145 -
-
NP to SH 656 -41,155 -3,713 -7,317 -9,527 -228 -11 -
-
Tax Rate 37.54% - - - - 1,429.09% 252.63% -
Total Cost 34,715 97,641 56,466 59,637 109,876 122,976 81,856 -10.80%
-
Net Worth 44,605 30,543 35,694 23,051 29,637 41,822 9,897 22.22%
Dividend
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 44,605 30,543 35,694 23,051 29,637 41,822 9,897 22.22%
NOSH 1,115,134 1,085,134 586,013 329,304 329,304 322,344 70,693 44.44%
Ratio Analysis
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.95% -77.57% -7.05% -13.34% -10.31% -0.60% -0.18% -
ROE 1.47% -134.74% -10.40% -31.74% -32.15% -0.55% -0.11% -
Per Share
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.35 5.40 10.34 15.98 30.25 38.00 115.59 -37.62%
EPS 0.06 -4.04 -0.73 -2.22 -2.89 -0.07 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.07 0.07 0.09 0.13 0.14 -15.38%
Adjusted Per Share Value based on latest NOSH - 586,013
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.35 4.93 4.73 4.72 8.93 10.96 7.33 -9.91%
EPS 0.06 -3.69 -0.33 -0.66 -0.85 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0274 0.032 0.0207 0.0266 0.0375 0.0089 22.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.065 0.065 0.205 0.09 0.13 0.21 0.125 -
P/RPS 1.94 1.20 1.98 0.56 0.43 0.55 0.11 46.60%
P/EPS 110.49 -1.61 -28.15 -4.05 -4.49 -296.32 -803.33 -
EY 0.91 -62.19 -3.55 -24.69 -22.25 -0.34 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.17 2.93 1.29 1.44 1.62 0.89 8.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/08/24 24/08/23 31/03/21 27/02/20 28/02/19 27/02/18 28/02/17 -
Price 0.07 0.09 0.215 0.105 0.115 0.185 0.17 -
P/RPS 2.09 1.67 2.08 0.66 0.38 0.49 0.15 42.07%
P/EPS 118.99 -2.23 -29.53 -4.73 -3.98 -261.04 -1,092.53 -
EY 0.84 -44.91 -3.39 -21.16 -25.16 -0.38 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 3.00 3.07 1.50 1.28 1.42 1.21 5.04%

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