[WASCO] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -193.72%
YoY- -109.7%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 429,156 462,532 370,083 359,602 428,856 441,242 396,471 5.42%
PBT 35,652 33,778 13,993 5,926 19,234 8,285 28,502 16.10%
Tax -10,005 -3,339 -2,926 -7,613 -7,798 -1,289 -4,833 62.50%
NP 25,647 30,439 11,067 -1,687 11,436 6,996 23,669 5.50%
-
NP to SH 18,036 24,364 12,985 -2,969 3,168 1,325 15,698 9.70%
-
Tax Rate 28.06% 9.89% 20.91% 128.47% 40.54% 15.56% 16.96% -
Total Cost 403,509 432,093 359,016 361,289 417,420 434,246 372,802 5.42%
-
Net Worth 0 367,393 339,901 322,878 352,439 427,080 146,514 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 13,535 - 5,566 - 9,937 - -
Div Payout % - 55.56% - 0.00% - 750.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 367,393 339,901 322,878 352,439 427,080 146,514 -
NOSH 400,800 386,730 381,911 371,124 395,999 331,249 348,844 9.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.98% 6.58% 2.99% -0.47% 2.67% 1.59% 5.97% -
ROE 0.00% 6.63% 3.82% -0.92% 0.90% 0.31% 10.71% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.07 119.60 96.90 96.90 108.30 133.21 113.65 -3.90%
EPS 2.87 6.30 3.40 -0.80 0.80 0.40 4.50 -25.92%
DPS 0.00 3.50 0.00 1.50 0.00 3.00 0.00 -
NAPS 0.00 0.95 0.89 0.87 0.89 1.2893 0.42 -
Adjusted Per Share Value based on latest NOSH - 371,124
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 55.41 59.72 47.78 46.43 55.37 56.97 51.19 5.42%
EPS 2.33 3.15 1.68 -0.38 0.41 0.17 2.03 9.63%
DPS 0.00 1.75 0.00 0.72 0.00 1.28 0.00 -
NAPS 0.00 0.4743 0.4388 0.4169 0.455 0.5514 0.1892 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.70 2.13 2.19 2.30 2.08 1.97 2.01 -
P/RPS 2.52 1.78 2.26 2.37 1.92 1.48 1.77 26.58%
P/EPS 60.00 33.81 64.41 -287.50 260.00 492.50 44.67 21.75%
EY 1.67 2.96 1.55 -0.35 0.38 0.20 2.24 -17.79%
DY 0.00 1.64 0.00 0.65 0.00 1.52 0.00 -
P/NAPS 0.00 2.24 2.46 2.64 2.34 1.53 4.79 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 13/03/06 29/11/05 -
Price 3.66 2.60 2.12 2.23 2.21 2.05 1.96 -
P/RPS 3.42 2.17 2.19 2.30 2.04 1.54 1.72 58.19%
P/EPS 81.33 41.27 62.35 -278.75 276.25 512.50 43.56 51.68%
EY 1.23 2.42 1.60 -0.36 0.36 0.20 2.30 -34.14%
DY 0.00 1.35 0.00 0.67 0.00 1.46 0.00 -
P/NAPS 0.00 2.74 2.38 2.56 2.48 1.59 4.67 -

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