[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -43.38%
YoY- -97.74%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 691,034 527,197 363,120 190,835 648,856 481,447 305,645 72.00%
PBT 59,790 46,233 30,880 20,404 311,445 304,101 287,832 -64.82%
Tax -37,336 -31,939 -21,224 -14,380 -300,718 -297,815 -286,366 -74.19%
NP 22,454 14,294 9,656 6,024 10,727 6,286 1,466 513.68%
-
NP to SH 22,538 14,378 9,706 6,074 10,727 6,286 1,466 515.21%
-
Tax Rate 62.45% 69.08% 68.73% 70.48% 96.56% 97.93% 99.49% -
Total Cost 668,580 512,903 353,464 184,811 638,129 475,161 304,179 68.80%
-
Net Worth 134,697 130,709 122,942 115,406 63,609 46,633 10,995 429.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,927 4,084 - - 2,352 - - -
Div Payout % 21.87% 28.41% - - 21.93% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 134,697 130,709 122,942 115,406 63,609 46,633 10,995 429.00%
NOSH 328,529 326,772 323,533 319,684 188,192 146,186 36,650 329.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.25% 2.71% 2.66% 3.16% 1.65% 1.31% 0.48% -
ROE 16.73% 11.00% 7.89% 5.26% 16.86% 13.48% 13.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 210.34 161.33 112.24 59.69 344.78 329.34 833.96 -59.98%
EPS 6.80 4.40 3.00 1.90 5.70 4.30 4.00 42.30%
DPS 1.50 1.25 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.361 0.338 0.319 0.30 23.08%
Adjusted Per Share Value based on latest NOSH - 319,684
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.22 68.06 46.88 24.64 83.77 62.16 39.46 72.01%
EPS 2.91 1.86 1.25 0.78 1.38 0.81 0.19 513.66%
DPS 0.64 0.53 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1739 0.1688 0.1587 0.149 0.0821 0.0602 0.0142 428.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.08 2.02 1.34 0.90 0.87 0.92 0.00 -
P/RPS 0.99 1.25 1.19 1.51 0.25 0.28 0.00 -
P/EPS 30.32 45.91 44.67 47.37 15.26 21.40 0.00 -
EY 3.30 2.18 2.24 2.11 6.55 4.67 0.00 -
DY 0.72 0.62 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 5.07 5.05 3.53 2.49 2.57 2.88 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 -
Price 2.05 2.03 1.74 0.98 0.89 0.88 1.00 -
P/RPS 0.97 1.26 1.55 1.64 0.26 0.27 0.12 301.24%
P/EPS 29.88 46.14 58.00 51.58 15.61 20.47 25.00 12.58%
EY 3.35 2.17 1.72 1.94 6.40 4.89 4.00 -11.12%
DY 0.73 0.62 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 5.00 5.08 4.58 2.71 2.63 2.76 3.33 31.02%

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