[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 416.93%
YoY- 96.08%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 428,856 1,285,663 848,296 451,825 192,167 773,335 569,991 -17.29%
PBT 19,234 97,959 90,831 62,329 15,919 59,049 44,458 -42.82%
Tax -7,798 -12,752 -13,590 -8,757 -8,578 -33,511 -24,773 -53.75%
NP 11,436 85,207 77,241 53,572 7,341 25,538 19,685 -30.39%
-
NP to SH 3,168 54,845 53,646 37,948 7,341 29,588 23,735 -73.91%
-
Tax Rate 40.54% 13.02% 14.96% 14.05% 53.89% 56.75% 55.72% -
Total Cost 417,420 1,200,456 771,055 398,253 184,826 747,797 550,306 -16.84%
-
Net Worth 352,439 316,173 147,263 165,591 171,290 191,922 204,037 44.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 16,167 5,259 5,174 - 15,993 4,164 -
Div Payout % - 29.48% 9.80% 13.64% - 54.05% 17.54% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 352,439 316,173 147,263 165,591 171,290 191,922 204,037 44.01%
NOSH 395,999 359,287 350,627 344,981 349,571 399,837 416,403 -3.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.67% 6.63% 9.11% 11.86% 3.82% 3.30% 3.45% -
ROE 0.90% 17.35% 36.43% 22.92% 4.29% 15.42% 11.63% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.30 357.84 241.94 130.97 54.97 193.41 136.88 -14.46%
EPS 0.80 15.30 15.30 11.00 2.10 7.40 5.70 -73.02%
DPS 0.00 4.50 1.50 1.50 0.00 4.00 1.00 -
NAPS 0.89 0.88 0.42 0.48 0.49 0.48 0.49 48.92%
Adjusted Per Share Value based on latest NOSH - 343,898
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 55.37 165.99 109.52 58.33 24.81 99.84 73.59 -17.28%
EPS 0.41 7.08 6.93 4.90 0.95 3.82 3.06 -73.84%
DPS 0.00 2.09 0.68 0.67 0.00 2.06 0.54 -
NAPS 0.455 0.4082 0.1901 0.2138 0.2211 0.2478 0.2634 44.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.08 1.97 2.01 1.94 1.88 2.04 1.80 -
P/RPS 1.92 0.55 0.83 1.48 3.42 1.05 1.31 29.05%
P/EPS 260.00 12.91 13.14 17.64 89.52 27.57 31.58 308.25%
EY 0.38 7.75 7.61 5.67 1.12 3.63 3.17 -75.71%
DY 0.00 2.28 0.75 0.77 0.00 1.96 0.56 -
P/NAPS 2.34 2.24 4.79 4.04 3.84 4.25 3.67 -25.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 -
Price 2.21 2.05 1.96 2.00 1.82 1.91 2.10 -
P/RPS 2.04 0.57 0.81 1.53 3.31 0.99 1.53 21.16%
P/EPS 276.25 13.43 12.81 18.18 86.67 25.81 36.84 283.57%
EY 0.36 7.45 7.81 5.50 1.15 3.87 2.71 -73.99%
DY 0.00 2.20 0.77 0.75 0.00 2.09 0.48 -
P/NAPS 2.48 2.33 4.67 4.17 3.71 3.98 4.29 -30.62%

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