[WTK] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 134,523 108,284 110,728 125,489 132,656 104,160 99,250 22.54% QoQ % 24.23% -2.21% -11.76% -5.40% 27.36% 4.95% - Horiz. % 135.54% 109.10% 111.56% 126.44% 133.66% 104.95% 100.00%
PBT 11,548 -9,468 -5,927 65 26,810 708 874 461.54% QoQ % 221.97% -59.74% -9,218.46% -99.76% 3,686.72% -18.99% - Horiz. % 1,321.28% -1,083.30% -678.15% 7.44% 3,067.51% 81.01% 100.00%
Tax -438 -363 -21,755 -776 -254 -1,421 1,933 - QoQ % -20.66% 98.33% -2,703.48% -205.51% 82.13% -173.51% - Horiz. % -22.66% -18.78% -1,125.45% -40.14% -13.14% -73.51% 100.00%
NP 11,110 -9,831 -27,682 -711 26,556 -713 2,807 150.85% QoQ % 213.01% 64.49% -3,793.39% -102.68% 3,824.54% -125.40% - Horiz. % 395.80% -350.23% -986.18% -25.33% 946.06% -25.40% 100.00%
NP to SH 10,900 -9,224 -26,909 -1,054 24,453 -1,444 82 2,528.03% QoQ % 218.17% 65.72% -2,453.04% -104.31% 1,793.42% -1,860.98% - Horiz. % 13,292.68% -11,248.78% -32,815.86% -1,285.37% 29,820.73% -1,760.98% 100.00%
Tax Rate 3.79 % - % - % 1,193.85 % 0.95 % 200.71 % -221.17 % - QoQ % 0.00% 0.00% 0.00% 125,568.42% -99.53% 190.75% - Horiz. % -1.71% 0.00% 0.00% -539.79% -0.43% -90.75% 100.00%
Total Cost 123,413 118,115 138,410 126,200 106,100 104,873 96,443 17.92% QoQ % 4.49% -14.66% 9.68% 18.94% 1.17% 8.74% - Horiz. % 127.96% 122.47% 143.51% 130.85% 110.01% 108.74% 100.00%
Net Worth 786,419 781,738 791,425 819,523 819,763 801,025 803,183 -1.40% QoQ % 0.60% -1.22% -3.43% -0.03% 2.34% -0.27% - Horiz. % 97.91% 97.33% 98.54% 102.03% 102.06% 99.73% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 7,024 - - - 7,045 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.70% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 8,592.04 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 786,419 781,738 791,425 819,523 819,763 801,025 803,183 -1.40% QoQ % 0.60% -1.22% -3.43% -0.03% 2.34% -0.27% - Horiz. % 97.91% 97.33% 98.54% 102.03% 102.06% 99.73% 100.00%
NOSH 468,107 468,107 468,299 468,299 468,436 468,436 469,698 -0.23% QoQ % 0.00% -0.04% 0.00% -0.03% 0.00% -0.27% - Horiz. % 99.66% 99.66% 99.70% 99.70% 99.73% 99.73% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.26 % -9.08 % -25.00 % -0.57 % 20.02 % -0.68 % 2.83 % 104.64% QoQ % 190.97% 63.68% -4,285.96% -102.85% 3,044.12% -124.03% - Horiz. % 291.87% -320.85% -883.39% -20.14% 707.42% -24.03% 100.00%
ROE 1.39 % -1.18 % -3.40 % -0.13 % 2.98 % -0.18 % 0.01 % 2,607.71% QoQ % 217.80% 65.29% -2,515.38% -104.36% 1,755.56% -1,900.00% - Horiz. % 13,900.00% -11,800.00% -34,000.00% -1,300.00% 29,800.00% -1,800.00% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.74 23.13 23.64 26.80 28.32 22.24 21.13 22.83% QoQ % 24.25% -2.16% -11.79% -5.37% 27.34% 5.25% - Horiz. % 136.02% 109.47% 111.88% 126.83% 134.03% 105.25% 100.00%
EPS 2.33 -1.97 -5.75 -0.23 5.22 -0.31 0.02 2,306.22% QoQ % 218.27% 65.74% -2,400.00% -104.41% 1,783.87% -1,650.00% - Horiz. % 11,650.00% -9,850.00% -28,750.00% -1,150.00% 26,100.00% -1,550.00% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6700 1.6900 1.7500 1.7500 1.7100 1.7100 -1.18% QoQ % 0.60% -1.18% -3.43% 0.00% 2.34% 0.00% - Horiz. % 98.25% 97.66% 98.83% 102.34% 102.34% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 481,344 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.95 22.50 23.00 26.07 27.56 21.64 20.62 22.55% QoQ % 24.22% -2.17% -11.78% -5.41% 27.36% 4.95% - Horiz. % 135.55% 109.12% 111.54% 126.43% 133.66% 104.95% 100.00%
EPS 2.26 -1.92 -5.59 -0.22 5.08 -0.30 0.02 2,257.65% QoQ % 217.71% 65.65% -2,440.91% -104.33% 1,793.33% -1,600.00% - Horiz. % 11,300.00% -9,600.00% -27,950.00% -1,100.00% 25,400.00% -1,500.00% 100.00%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 1.46 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6338 1.6241 1.6442 1.7026 1.7031 1.6641 1.6686 -1.40% QoQ % 0.60% -1.22% -3.43% -0.03% 2.34% -0.27% - Horiz. % 97.91% 97.33% 98.54% 102.04% 102.07% 99.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4500 0.4550 0.4850 0.4900 0.4650 0.5100 0.4550 -
P/RPS 1.57 1.97 2.05 1.83 1.64 2.29 2.15 -18.96% QoQ % -20.30% -3.90% 12.02% 11.59% -28.38% 6.51% - Horiz. % 73.02% 91.63% 95.35% 85.12% 76.28% 106.51% 100.00%
P/EPS 19.33 -23.09 -8.44 -217.71 8.91 -165.44 2,606.25 -96.23% QoQ % 183.72% -173.58% 96.12% -2,543.43% 105.39% -106.35% - Horiz. % 0.74% -0.89% -0.32% -8.35% 0.34% -6.35% 100.00%
EY 5.17 -4.33 -11.85 -0.46 11.23 -0.60 0.04 2,479.21% QoQ % 219.40% 63.46% -2,476.09% -104.10% 1,971.67% -1,600.00% - Horiz. % 12,925.00% -10,825.00% -29,625.00% -1,150.00% 28,075.00% -1,500.00% 100.00%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.30 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 93.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.27 0.29 0.28 0.27 0.30 0.27 - QoQ % 0.00% -6.90% 3.57% 3.70% -10.00% 11.11% - Horiz. % 100.00% 100.00% 107.41% 103.70% 100.00% 111.11% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 - 27/02/23 29/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.4550 0.4350 0.4800 0.4950 0.5200 0.4800 0.4950 -
P/RPS 1.58 1.88 2.03 1.85 1.84 2.16 2.34 -23.09% QoQ % -15.96% -7.39% 9.73% 0.54% -14.81% -7.69% - Horiz. % 67.52% 80.34% 86.75% 79.06% 78.63% 92.31% 100.00%
P/EPS 19.54 -22.08 -8.35 -219.93 9.96 -155.71 2,835.37 -96.41% QoQ % 188.50% -164.43% 96.20% -2,308.13% 106.40% -105.49% - Horiz. % 0.69% -0.78% -0.29% -7.76% 0.35% -5.49% 100.00%
EY 5.12 -4.53 -11.97 -0.45 10.04 -0.64 0.04 2,462.51% QoQ % 213.02% 62.16% -2,560.00% -104.48% 1,668.75% -1,700.00% - Horiz. % 12,800.00% -11,325.00% -29,925.00% -1,125.00% 25,100.00% -1,600.00% 100.00%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.03 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 103.30% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.26 0.28 0.28 0.30 0.28 0.29 -4.66% QoQ % 3.85% -7.14% 0.00% -6.67% 7.14% -3.45% - Horiz. % 93.10% 89.66% 96.55% 96.55% 103.45% 96.55% 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
Financial Results 3Q 2022.pdf 
