[WASCO] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -20.56%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 243,115 326,740 429,250 644,492 757,419 683,755 706,369 -50.92%
PBT -30,512 -43,256 -63,831 16,587 26,549 26,257 5,015 -
Tax -3,892 -2,947 30,630 -2,916 -9,363 -10,346 -15,950 -60.98%
NP -34,404 -46,203 -33,201 13,671 17,186 15,911 -10,935 114.86%
-
NP to SH -29,636 -44,426 -30,593 15,286 19,242 20,201 -9,977 106.77%
-
Tax Rate - - - 17.58% 35.27% 39.40% 318.05% -
Total Cost 277,519 372,943 462,451 630,821 740,233 667,844 717,304 -46.93%
-
Net Worth 913,337 939,962 978,485 1,009,303 1,001,599 978,485 955,638 -2.97%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 7,704 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 913,337 939,962 978,485 1,009,303 1,001,599 978,485 955,638 -2.97%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -14.15% -14.14% -7.73% 2.12% 2.27% 2.33% -1.55% -
ROE -3.24% -4.73% -3.13% 1.51% 1.92% 2.06% -1.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.41 42.41 55.71 83.65 98.31 88.75 91.66 -51.06%
EPS -3.83 -5.77 -3.97 1.98 2.50 2.62 -1.29 106.70%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.27 1.31 1.30 1.27 1.24 -3.25%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.37 42.17 55.40 83.17 97.75 88.24 91.16 -50.92%
EPS -3.82 -5.73 -3.95 1.97 2.48 2.61 -1.29 106.34%
DPS 0.00 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1787 1.213 1.2627 1.3025 1.2926 1.2627 1.2333 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.50 0.53 1.20 0.61 0.71 0.775 0.635 -
P/RPS 1.59 1.25 2.15 0.73 0.72 0.87 0.69 74.54%
P/EPS -13.06 -9.19 -30.22 30.75 28.43 29.56 -49.05 -58.64%
EY -7.66 -10.88 -3.31 3.25 3.52 3.38 -2.04 141.77%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.94 0.47 0.55 0.61 0.51 -12.15%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 18/02/20 21/11/19 30/08/19 13/05/19 25/02/19 -
Price 0.525 0.695 1.33 1.24 0.61 0.70 0.905 -
P/RPS 1.67 1.64 2.39 1.48 0.62 0.79 0.99 41.75%
P/EPS -13.71 -12.05 -33.50 62.50 24.42 26.70 -69.91 -66.27%
EY -7.29 -8.30 -2.99 1.60 4.09 3.75 -1.43 196.50%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 1.05 0.95 0.47 0.55 0.73 -28.66%

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