[WAJA] QoQ Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,741 13,275 15,136 11,213 30,370 23,344 21,514 -5.56% QoQ % 48.71% -12.30% 34.99% -63.08% 30.10% 8.51% - Horiz. % 91.76% 61.70% 70.35% 52.12% 141.16% 108.51% 100.00%
PBT -787 -890 -665 -2,058 -13,872 -7,517 -699 8.20% QoQ % 11.57% -33.83% 67.69% 85.16% -84.54% -975.39% - Horiz. % 112.59% 127.32% 95.14% 294.42% 1,984.55% 1,075.39% 100.00%
Tax -5,890 -82 25 -87 -249 -6 -167 968.52% QoQ % -7,082.93% -428.00% 128.74% 65.06% -4,050.00% 96.41% - Horiz. % 3,526.95% 49.10% -14.97% 52.10% 149.10% 3.59% 100.00%
NP -6,677 -972 -640 -2,145 -14,121 -7,523 -866 288.83% QoQ % -586.93% -51.88% 70.16% 84.81% -87.70% -768.71% - Horiz. % 771.02% 112.24% 73.90% 247.69% 1,630.60% 868.71% 100.00%
NP to SH -6,629 -1,100 -836 -2,041 -14,478 -7,758 -1,093 231.48% QoQ % -502.64% -31.58% 59.04% 85.90% -86.62% -609.79% - Horiz. % 606.50% 100.64% 76.49% 186.73% 1,324.61% 709.79% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 26,418 14,247 15,776 13,358 44,491 30,867 22,380 11.66% QoQ % 85.43% -9.69% 18.10% -69.98% 44.14% 37.92% - Horiz. % 118.04% 63.66% 70.49% 59.69% 198.80% 137.92% 100.00%
Net Worth 39,405 49,256 44,803 35,842 44,033 52,839 59,095 -23.62% QoQ % -20.00% 9.94% 25.00% -18.60% -16.67% -10.59% - Horiz. % 66.68% 83.35% 75.82% 60.65% 74.51% 89.41% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 39,405 49,256 44,803 35,842 44,033 52,839 59,095 -23.62% QoQ % -20.00% 9.94% 25.00% -18.60% -16.67% -10.59% - Horiz. % 66.68% 83.35% 75.82% 60.65% 74.51% 89.41% 100.00%
NOSH 985,134 985,134 896,074 896,074 880,661 880,661 844,225 10.81% QoQ % 0.00% 9.94% 0.00% 1.75% 0.00% 4.32% - Horiz. % 116.69% 116.69% 106.14% 106.14% 104.32% 104.32% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -33.82 % -7.32 % -4.23 % -19.13 % -46.50 % -32.23 % -4.03 % 311.37% QoQ % -362.02% -73.05% 77.89% 58.86% -44.28% -699.75% - Horiz. % 839.21% 181.64% 104.96% 474.69% 1,153.85% 799.75% 100.00%
ROE -16.82 % -2.23 % -1.87 % -5.69 % -32.88 % -14.68 % -1.85 % 333.87% QoQ % -654.26% -19.25% 67.14% 82.69% -123.98% -693.51% - Horiz. % 909.19% 120.54% 101.08% 307.57% 1,777.30% 793.51% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.00 1.35 1.69 1.25 3.45 2.65 2.55 -14.92% QoQ % 48.15% -20.12% 35.20% -63.77% 30.19% 3.92% - Horiz. % 78.43% 52.94% 66.27% 49.02% 135.29% 103.92% 100.00%
EPS -0.67 -0.11 -0.09 -0.23 -1.64 -0.89 -0.13 197.48% QoQ % -509.09% -22.22% 60.87% 85.98% -84.27% -584.62% - Horiz. % 515.38% 84.62% 69.23% 176.92% 1,261.54% 684.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0500 0.0500 0.0400 0.0500 0.0600 0.0700 -31.07% QoQ % -20.00% 0.00% 25.00% -20.00% -16.67% -14.29% - Horiz. % 57.14% 71.43% 71.43% 57.14% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,115,134 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.77 1.19 1.36 1.01 2.72 2.09 1.93 -5.59% QoQ % 48.74% -12.50% 34.65% -62.87% 30.14% 8.29% - Horiz. % 91.71% 61.66% 70.47% 52.33% 140.93% 108.29% 100.00%
EPS -0.59 -0.10 -0.07 -0.18 -1.30 -0.70 -0.10 225.46% QoQ % -490.00% -42.86% 61.11% 86.15% -85.71% -600.00% - Horiz. % 590.00% 100.00% 70.00% 180.00% 1,300.00% 700.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0353 0.0442 0.0402 0.0321 0.0395 0.0474 0.0530 -23.68% QoQ % -20.14% 9.95% 25.23% -18.73% -16.67% -10.57% - Horiz. % 66.60% 83.40% 75.85% 60.57% 74.53% 89.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0900 0.0750 0.1000 0.1050 0.1450 0.1550 0.1650 -
P/RPS 4.49 5.57 5.92 8.39 4.20 5.85 6.47 -21.56% QoQ % -19.39% -5.91% -29.44% 99.76% -28.21% -9.58% - Horiz. % 69.40% 86.09% 91.50% 129.68% 64.91% 90.42% 100.00%
P/EPS -13.37 -67.17 -107.19 -46.10 -8.82 -17.60 -127.44 -77.66% QoQ % 80.10% 37.34% -132.52% -422.68% 49.89% 86.19% - Horiz. % 10.49% 52.71% 84.11% 36.17% 6.92% 13.81% 100.00%
EY -7.48 -1.49 -0.93 -2.17 -11.34 -5.68 -0.78 349.52% QoQ % -402.01% -60.22% 57.14% 80.86% -99.65% -628.21% - Horiz. % 958.97% 191.03% 119.23% 278.21% 1,453.85% 728.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.25 1.50 2.00 2.63 2.90 2.58 2.36 -3.12% QoQ % 50.00% -25.00% -23.95% -9.31% 12.40% 9.32% - Horiz. % 95.34% 63.56% 84.75% 111.44% 122.88% 109.32% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 23/08/22 - - 24/11/21 24/08/21 -
Price 0.0950 0.1050 0.0750 0.1000 0.1200 0.1300 0.2000 -
P/RPS 4.74 7.79 4.44 7.99 3.48 4.90 7.85 -28.49% QoQ % -39.15% 75.45% -44.43% 129.60% -28.98% -37.58% - Horiz. % 60.38% 99.24% 56.56% 101.78% 44.33% 62.42% 100.00%
P/EPS -14.12 -94.04 -80.39 -43.90 -7.30 -14.76 -154.48 -79.62% QoQ % 84.99% -16.98% -83.12% -501.37% 50.54% 90.45% - Horiz. % 9.14% 60.88% 52.04% 28.42% 4.73% 9.55% 100.00%
EY -7.08 -1.06 -1.24 -2.28 -13.70 -6.78 -0.65 389.24% QoQ % -567.92% 14.52% 45.61% 83.36% -102.06% -943.08% - Horiz. % 1,089.23% 163.08% 190.77% 350.77% 2,107.69% 1,043.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.38 2.10 1.50 2.50 2.40 2.17 2.86 -11.50% QoQ % 13.33% 40.00% -40.00% 4.17% 10.60% -24.13% - Horiz. % 83.22% 73.43% 52.45% 87.41% 83.92% 75.87% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment