[WASCO] QoQ 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- 36.77%
YoY- -97.74%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 163,837 164,077 172,285 190,835 167,409 175,802 305,645 -33.93%
PBT 13,557 15,353 10,476 20,404 7,344 16,269 287,832 -86.88%
Tax -5,397 -10,715 -6,844 -14,380 -2,903 -12,749 -286,366 -92.86%
NP 8,160 4,638 3,632 6,024 4,441 3,520 1,466 213.09%
-
NP to SH 8,160 4,672 3,632 6,074 4,441 3,520 1,466 213.09%
-
Tax Rate 39.81% 69.79% 65.33% 70.48% 39.53% 78.36% 99.49% -
Total Cost 155,677 159,439 168,653 184,811 162,968 172,282 304,179 -35.93%
-
Net Worth 136,017 133,485 125,469 115,406 65,263 46,786 10,995 432.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,976 4,171 - - 2,413 - - -
Div Payout % 60.98% 89.29% - - 54.35% - - -
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 136,017 133,485 125,469 115,406 65,263 46,786 10,995 432.44%
NOSH 331,749 333,714 330,181 319,684 193,086 146,666 36,650 332.59%
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 4.98% 2.83% 2.11% 3.16% 2.65% 2.00% 0.48% -
ROE 6.00% 3.50% 2.89% 5.26% 6.80% 7.52% 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 49.39 49.17 52.18 59.69 86.70 119.87 833.96 -84.72%
EPS 2.50 1.40 1.10 1.90 2.30 2.40 4.00 -26.83%
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 21.15 21.18 22.24 24.64 21.61 22.70 39.46 -33.94%
EPS 1.05 0.60 0.47 0.78 0.57 0.45 0.19 211.60%
DPS 0.64 0.54 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.1756 0.1723 0.162 0.149 0.0843 0.0604 0.0142 432.31%
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 4.21 4.11 2.57 1.51 1.00 0.77 0.00 -
P/EPS 84.56 144.29 121.82 47.37 37.83 38.33 0.00 -
EY 1.18 0.69 0.82 2.11 2.64 2.61 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 4.15 4.13 3.33 1.64 1.03 0.73 0.12 954.64%
P/EPS 83.34 145.00 158.18 51.58 38.70 36.67 25.00 122.66%
EY 1.20 0.69 0.63 1.94 2.58 2.73 4.00 -55.08%
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