[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 70.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 527,197 363,120 190,835 648,856 481,447 305,645 136,612 145.82%
PBT 46,233 30,880 20,404 311,445 304,101 287,832 279,107 -69.80%
Tax -31,939 -21,224 -14,380 -300,718 -297,815 -286,366 -9,945 117.52%
NP 14,294 9,656 6,024 10,727 6,286 1,466 269,162 -85.84%
-
NP to SH 14,378 9,706 6,074 10,727 6,286 1,466 269,162 -85.79%
-
Tax Rate 69.08% 68.73% 70.48% 96.56% 97.93% 99.49% 3.56% -
Total Cost 512,903 353,464 184,811 638,129 475,161 304,179 -132,550 -
-
Net Worth 130,709 122,942 115,406 63,609 46,633 10,995 4,591,586 -90.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,084 - - 2,352 - - - -
Div Payout % 28.41% - - 21.93% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 130,709 122,942 115,406 63,609 46,633 10,995 4,591,586 -90.65%
NOSH 326,772 323,533 319,684 188,192 146,186 36,650 15,833,058 -92.45%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.71% 2.66% 3.16% 1.65% 1.31% 0.48% 197.03% -
ROE 11.00% 7.89% 5.26% 16.86% 13.48% 13.33% 5.86% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 161.33 112.24 59.69 344.78 329.34 833.96 0.86 3166.59%
EPS 4.40 3.00 1.90 5.70 4.30 4.00 1.70 88.40%
DPS 1.25 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.361 0.338 0.319 0.30 0.29 23.88%
Adjusted Per Share Value based on latest NOSH - 193,086
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 68.06 46.88 24.64 83.77 62.16 39.46 17.64 145.79%
EPS 1.86 1.25 0.78 1.38 0.81 0.19 34.75 -85.77%
DPS 0.53 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1688 0.1587 0.149 0.0821 0.0602 0.0142 5.9281 -90.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.02 1.34 0.90 0.87 0.92 0.00 0.00 -
P/RPS 1.25 1.19 1.51 0.25 0.28 0.00 0.00 -
P/EPS 45.91 44.67 47.37 15.26 21.40 0.00 0.00 -
EY 2.18 2.24 2.11 6.55 4.67 0.00 0.00 -
DY 0.62 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 5.05 3.53 2.49 2.57 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 04/07/02 -
Price 2.03 1.74 0.98 0.89 0.88 1.00 0.00 -
P/RPS 1.26 1.55 1.64 0.26 0.27 0.12 0.00 -
P/EPS 46.14 58.00 51.58 15.61 20.47 25.00 0.00 -
EY 2.17 1.72 1.94 6.40 4.89 4.00 0.00 -
DY 0.62 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 5.08 4.58 2.71 2.63 2.76 3.33 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