[WASCO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.71%
YoY- 258.24%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 359,602 428,856 441,242 396,471 259,658 192,167 203,344 46.39%
PBT 5,926 19,234 8,285 28,502 46,410 15,919 14,591 -45.24%
Tax -7,613 -7,798 -1,289 -4,833 -4,999 -8,578 -8,738 -8.80%
NP -1,687 11,436 6,996 23,669 41,411 7,341 5,853 -
-
NP to SH -2,969 3,168 1,325 15,698 30,607 7,341 5,853 -
-
Tax Rate 128.47% 40.54% 15.56% 16.96% 10.77% 53.89% 59.89% -
Total Cost 361,289 417,420 434,246 372,802 218,247 184,826 197,491 49.74%
-
Net Worth 322,878 352,439 427,080 146,514 165,071 171,290 165,261 56.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,566 - 9,937 - 5,158 - 5,164 5.13%
Div Payout % 0.00% - 750.00% - 16.85% - 88.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,878 352,439 427,080 146,514 165,071 171,290 165,261 56.47%
NOSH 371,124 395,999 331,249 348,844 343,898 349,571 344,294 5.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.47% 2.67% 1.59% 5.97% 15.95% 3.82% 2.88% -
ROE -0.92% 0.90% 0.31% 10.71% 18.54% 4.29% 3.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.90 108.30 133.21 113.65 75.50 54.97 59.06 39.23%
EPS -0.80 0.80 0.40 4.50 8.90 2.10 1.70 -
DPS 1.50 0.00 3.00 0.00 1.50 0.00 1.50 0.00%
NAPS 0.87 0.89 1.2893 0.42 0.48 0.49 0.48 48.81%
Adjusted Per Share Value based on latest NOSH - 348,844
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.43 55.37 56.97 51.19 33.52 24.81 26.25 46.40%
EPS -0.38 0.41 0.17 2.03 3.95 0.95 0.76 -
DPS 0.72 0.00 1.28 0.00 0.67 0.00 0.67 4.92%
NAPS 0.4169 0.455 0.5514 0.1892 0.2131 0.2211 0.2134 56.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.30 2.08 1.97 2.01 1.94 1.88 2.04 -
P/RPS 2.37 1.92 1.48 1.77 2.57 3.42 3.45 -22.19%
P/EPS -287.50 260.00 492.50 44.67 21.80 89.52 120.00 -
EY -0.35 0.38 0.20 2.24 4.59 1.12 0.83 -
DY 0.65 0.00 1.52 0.00 0.77 0.00 0.74 -8.30%
P/NAPS 2.64 2.34 1.53 4.79 4.04 3.84 4.25 -27.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 -
Price 2.23 2.21 2.05 1.96 2.00 1.82 1.91 -
P/RPS 2.30 2.04 1.54 1.72 2.65 3.31 3.23 -20.30%
P/EPS -278.75 276.25 512.50 43.56 22.47 86.67 112.35 -
EY -0.36 0.36 0.20 2.30 4.45 1.15 0.89 -
DY 0.67 0.00 1.46 0.00 0.75 0.00 0.79 -10.42%
P/NAPS 2.56 2.48 1.59 4.67 4.17 3.71 3.98 -25.54%

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