[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 328.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 363,120 190,835 648,856 481,447 305,645 136,612 0 -
PBT 30,880 20,404 311,445 304,101 287,832 279,107 0 -
Tax -21,224 -14,380 -300,718 -297,815 -286,366 -9,945 0 -
NP 9,656 6,024 10,727 6,286 1,466 269,162 0 -
-
NP to SH 9,706 6,074 10,727 6,286 1,466 269,162 0 -
-
Tax Rate 68.73% 70.48% 96.56% 97.93% 99.49% 3.56% - -
Total Cost 353,464 184,811 638,129 475,161 304,179 -132,550 0 -
-
Net Worth 122,942 115,406 63,609 46,633 10,995 4,591,586 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,352 - - - - -
Div Payout % - - 21.93% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 122,942 115,406 63,609 46,633 10,995 4,591,586 0 -
NOSH 323,533 319,684 188,192 146,186 36,650 15,833,058 35,871 335.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.66% 3.16% 1.65% 1.31% 0.48% 197.03% 0.00% -
ROE 7.89% 5.26% 16.86% 13.48% 13.33% 5.86% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.24 59.69 344.78 329.34 833.96 0.86 0.00 -
EPS 3.00 1.90 5.70 4.30 4.00 1.70 0.00 -
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.361 0.338 0.319 0.30 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 146,666
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.88 24.64 83.77 62.16 39.46 17.64 0.00 -
EPS 1.25 0.78 1.38 0.81 0.19 34.75 0.00 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.149 0.0821 0.0602 0.0142 5.9281 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 1.34 0.90 0.87 0.92 0.00 0.00 0.00 -
P/RPS 1.19 1.51 0.25 0.28 0.00 0.00 0.00 -
P/EPS 44.67 47.37 15.26 21.40 0.00 0.00 0.00 -
EY 2.24 2.11 6.55 4.67 0.00 0.00 0.00 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.49 2.57 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 04/07/02 28/02/02 -
Price 1.74 0.98 0.89 0.88 1.00 0.00 0.00 -
P/RPS 1.55 1.64 0.26 0.27 0.12 0.00 0.00 -
P/EPS 58.00 51.58 15.61 20.47 25.00 0.00 0.00 -
EY 1.72 1.94 6.40 4.89 4.00 0.00 0.00 -
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 2.71 2.63 2.76 3.33 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