[WASCO] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -99.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 763,340 648,856 641,929 611,290 546,448 0 0 -
PBT 81,616 311,445 405,468 575,664 1,116,428 0 0 -
Tax -57,520 -300,718 -397,086 -572,732 -39,780 0 0 -
NP 24,096 10,727 8,381 2,932 1,076,648 0 0 -
-
NP to SH 24,296 10,727 8,381 2,932 1,076,648 0 0 -
-
Tax Rate 70.48% 96.56% 97.93% 99.49% 3.56% - - -
Total Cost 739,244 638,129 633,548 608,358 -530,200 0 0 -
-
Net Worth 115,406 63,609 46,633 10,995 4,591,586 0 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,352 - - - - - -
Div Payout % - 21.93% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 115,406 63,609 46,633 10,995 4,591,586 0 0 -
NOSH 319,684 188,192 146,186 36,650 15,833,058 35,871 35,871 330.42%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.16% 1.65% 1.31% 0.48% 197.03% 0.00% 0.00% -
ROE 21.05% 16.86% 17.97% 26.67% 23.45% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 238.78 344.78 439.12 1,667.91 3.45 0.00 0.00 -
EPS 7.60 5.70 5.73 8.00 6.80 0.00 0.00 -
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.338 0.319 0.30 0.29 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 36,650
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 98.51 83.74 82.84 78.89 70.52 0.00 0.00 -
EPS 3.14 1.38 1.08 0.38 138.94 0.00 0.00 -
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.0821 0.0602 0.0142 5.9255 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 - - - - -
Price 0.90 0.87 0.92 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.25 0.21 0.00 0.00 0.00 0.00 -
P/EPS 11.84 15.26 16.05 0.00 0.00 0.00 0.00 -
EY 8.44 6.55 6.23 0.00 0.00 0.00 0.00 -
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.57 2.88 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 20/11/02 16/08/02 04/07/02 28/02/02 30/11/01 -
Price 0.98 0.89 0.88 1.00 0.00 0.00 0.00 -
P/RPS 0.41 0.26 0.20 0.06 0.00 0.00 0.00 -
P/EPS 12.89 15.61 15.35 12.50 0.00 0.00 0.00 -
EY 7.76 6.40 6.52 8.00 0.00 0.00 0.00 -
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.63 2.76 3.33 0.00 0.00 0.00 -

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 ⃤ & 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