[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 98.82%
YoY- 17920.1%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 510,527 1,955,345 1,446,349 884,109 429,156 1,624,495 1,158,541 -42.06%
PBT 33,181 116,141 98,271 62,003 35,652 71,356 39,153 -10.43%
Tax 172 -18,473 -22,754 -16,626 -10,005 -21,168 -18,337 -
NP 33,353 97,668 75,517 45,377 25,647 50,188 20,816 36.88%
-
NP to SH 28,999 85,919 60,204 35,860 18,036 37,414 13,184 69.05%
-
Tax Rate -0.52% 15.91% 23.15% 26.81% 28.06% 29.67% 46.83% -
Total Cost 477,174 1,857,677 1,370,832 838,732 403,509 1,574,307 1,137,725 -43.93%
-
Net Worth 743,739 694,933 550,139 527,352 0 363,867 345,110 66.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 37,905 10,379 10,547 - 19,354 5,816 -
Div Payout % - 44.12% 17.24% 29.41% - 51.73% 44.12% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 743,739 694,933 550,139 527,352 0 363,867 345,110 66.76%
NOSH 682,329 631,757 518,999 527,352 400,800 387,092 387,764 45.70%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.53% 4.99% 5.22% 5.13% 5.98% 3.09% 1.80% -
ROE 3.90% 12.36% 10.94% 6.80% 0.00% 10.28% 3.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.82 309.51 278.68 167.65 107.07 419.67 298.77 -60.23%
EPS 4.25 13.60 11.60 5.64 2.87 6.00 3.40 16.02%
DPS 0.00 6.00 2.00 2.00 0.00 5.00 1.50 -
NAPS 1.09 1.10 1.06 1.00 0.00 0.94 0.89 14.45%
Adjusted Per Share Value based on latest NOSH - 524,235
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 65.88 252.34 186.65 114.10 55.38 209.64 149.51 -42.06%
EPS 3.74 11.09 7.77 4.63 2.33 4.83 1.70 69.07%
DPS 0.00 4.89 1.34 1.36 0.00 2.50 0.75 -
NAPS 0.9598 0.8968 0.71 0.6806 0.00 0.4696 0.4454 66.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.07 3.94 3.80 3.72 2.70 2.13 2.19 -
P/RPS 2.77 1.27 1.36 2.22 2.52 0.51 0.73 143.08%
P/EPS 48.71 28.97 32.76 54.71 60.00 22.04 64.41 -16.97%
EY 2.05 3.45 3.05 1.83 1.67 4.54 1.55 20.46%
DY 0.00 1.52 0.53 0.54 0.00 2.35 0.68 -
P/NAPS 1.90 3.58 3.58 3.72 0.00 2.27 2.46 -15.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 -
Price 2.37 2.20 3.66 3.64 3.66 2.60 2.12 -
P/RPS 3.17 0.71 1.31 2.17 3.42 0.62 0.71 170.89%
P/EPS 55.76 16.18 31.55 53.53 81.33 26.90 62.35 -7.17%
EY 1.79 6.18 3.17 1.87 1.23 3.72 1.60 7.76%
DY 0.00 2.73 0.55 0.55 0.00 1.92 0.71 -
P/NAPS 2.17 2.00 3.45 3.64 0.00 2.77 2.38 -5.96%

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