[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -558.69%
YoY- -173.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 762,834 316,769 1,276,588 946,372 668,302 340,878 1,839,524 -44.42%
PBT 18,037 4,587 -225,864 -23,845 -897 2,354 35,700 -36.59%
Tax -5,206 -1,315 -8,690 -10,304 -6,795 -4,541 -47,568 -77.15%
NP 12,831 3,272 -234,554 -34,149 -7,692 -2,187 -11,868 -
-
NP to SH 16,408 9,469 -228,302 -29,977 -4,551 2,359 9,453 44.47%
-
Tax Rate 28.86% 28.67% - - - 192.91% 133.24% -
Total Cost 750,003 313,497 1,511,142 980,521 675,994 343,065 1,851,392 -45.28%
-
Net Worth 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 1,123,587 -21.06%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 3,863 3,863 3,874 - 23,246 -
Div Payout % - - 0.00% 0.00% 0.00% - 245.92% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 1,123,587 -21.06%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.68% 1.03% -18.37% -3.61% -1.15% -0.64% -0.65% -
ROE 2.08% 1.21% -29.55% -2.83% -0.42% 0.22% 0.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.71 40.99 165.21 122.47 86.24 43.99 237.39 -44.31%
EPS 2.12 1.23 -29.54 -3.88 -0.59 0.31 1.22 44.58%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 3.00 -
NAPS 1.02 1.01 1.00 1.37 1.40 1.40 1.45 -20.92%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.49 40.90 164.82 122.18 86.28 44.01 237.50 -44.41%
EPS 2.12 1.22 -29.48 -3.87 -0.59 0.30 1.22 44.58%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 3.00 -
NAPS 1.0177 1.0077 0.9976 1.3668 1.4006 1.4006 1.4506 -21.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.94 0.875 0.805 0.875 0.71 0.745 0.955 -
P/RPS 0.95 2.13 0.49 0.71 0.82 1.69 0.40 78.10%
P/EPS 44.27 71.41 -2.72 -22.56 -120.89 244.72 78.28 -31.63%
EY 2.26 1.40 -36.70 -4.43 -0.83 0.41 1.28 46.13%
DY 0.00 0.00 0.62 0.57 0.70 0.00 3.14 -
P/NAPS 0.92 0.87 0.81 0.64 0.51 0.53 0.66 24.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 -
Price 1.03 0.89 0.905 0.795 0.845 0.685 0.80 -
P/RPS 1.04 2.17 0.55 0.65 0.98 1.56 0.34 110.86%
P/EPS 48.51 72.64 -3.06 -20.49 -143.88 225.01 65.58 -18.22%
EY 2.06 1.38 -32.65 -4.88 -0.70 0.44 1.52 22.48%
DY 0.00 0.00 0.55 0.63 0.59 0.00 3.75 -
P/NAPS 1.01 0.88 0.91 0.58 0.60 0.49 0.55 50.01%

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