[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -66.71%
YoY- -287.77%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 333,442 1,409,107 1,023,154 569,855 326,740 2,514,916 2,085,666 -70.51%
PBT 13,028 -268,024 -309,184 -73,768 -43,256 5,562 69,393 -67.17%
Tax -962 -38,678 -31,190 -6,839 -2,947 8,005 -22,625 -87.79%
NP 12,066 -306,702 -340,374 -80,607 -46,203 13,567 46,768 -59.43%
-
NP to SH 8,572 -295,149 -329,888 -74,062 -44,426 24,136 54,729 -70.91%
-
Tax Rate 7.38% - - - - -143.92% 32.60% -
Total Cost 321,376 1,715,809 1,363,528 650,462 372,943 2,501,349 2,038,898 -70.78%
-
Net Worth 712,366 704,623 658,164 913,337 939,962 978,485 1,009,303 -20.71%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 7,743 7,743 7,740 7,704 - - -
Div Payout % - 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 712,366 704,623 658,164 913,337 939,962 978,485 1,009,303 -20.71%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.62% -21.77% -33.27% -14.15% -14.14% 0.54% 2.24% -
ROE 1.20% -41.89% -50.12% -8.11% -4.73% 2.47% 5.42% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.06 181.98 132.14 73.62 42.41 326.42 270.70 -70.60%
EPS 1.11 -38.17 -42.68 -9.59 -5.77 3.13 7.10 -70.94%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.92 0.91 0.85 1.18 1.22 1.27 1.31 -20.97%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.05 181.93 132.10 73.57 42.18 324.69 269.27 -70.51%
EPS 1.11 -38.11 -42.59 -9.56 -5.74 3.12 7.07 -70.86%
DPS 0.00 1.00 1.00 1.00 0.99 0.00 0.00 -
NAPS 0.9197 0.9097 0.8497 1.1792 1.2136 1.2633 1.3031 -20.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.825 0.795 0.445 0.50 0.53 1.20 0.61 -
P/RPS 1.92 0.44 0.34 0.68 1.25 0.37 0.23 310.98%
P/EPS 74.52 -2.09 -1.04 -5.23 -9.19 38.31 8.59 321.64%
EY 1.34 -47.95 -95.74 -19.14 -10.88 2.61 11.64 -76.30%
DY 0.00 1.26 2.25 2.00 1.89 0.00 0.00 -
P/NAPS 0.90 0.87 0.52 0.42 0.43 0.94 0.47 54.14%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 23/02/21 24/11/20 27/08/20 20/05/20 18/02/20 21/11/19 -
Price 0.815 0.73 0.455 0.525 0.695 1.33 1.24 -
P/RPS 1.89 0.40 0.34 0.71 1.64 0.41 0.46 156.30%
P/EPS 73.62 -1.92 -1.07 -5.49 -12.05 42.46 17.46 160.76%
EY 1.36 -52.22 -93.64 -18.23 -8.30 2.36 5.73 -61.63%
DY 0.00 1.37 2.20 1.90 1.44 0.00 0.00 -
P/NAPS 0.89 0.80 0.54 0.44 0.57 1.05 0.95 -4.25%

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