[WASCO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ--%
YoY- 1105.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 785,468 618,059 442,257 136,612 0 0 0 -
PBT 590,552 572,138 547,443 251,433 0 -8,389 -16,352 -
Tax -311,963 -297,990 -276,815 17,729 0 8,389 16,352 -
NP 278,589 274,148 270,628 269,162 0 0 0 -
-
NP to SH 278,589 263,078 251,132 241,488 0 -8,389 -16,352 -
-
Tax Rate 52.83% 52.08% 50.57% -7.05% - - - -
Total Cost 506,879 343,911 171,629 -132,550 0 0 0 -
-
Net Worth 65,263 46,786 10,995 4,591,586 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,413 - - - - - - -
Div Payout % 0.87% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 65,263 46,786 10,995 4,591,586 0 0 0 -
NOSH 193,086 146,666 36,650 15,833,058 35,871 35,870 35,868 206.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 35.47% 44.36% 61.19% 197.03% 0.00% 0.00% 0.00% -
ROE 426.87% 562.29% 2,284.06% 5.26% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 406.79 421.40 1,206.70 0.86 0.00 0.00 0.00 -
EPS 144.28 179.37 685.22 1.53 0.00 -23.39 -45.59 -
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.319 0.30 0.29 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 15,833,058
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 101.37 79.76 57.07 17.63 0.00 0.00 0.00 -
EPS 35.95 33.95 32.41 31.16 0.00 -1.08 -2.11 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0604 0.0142 5.9255 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 - - - - - -
Price 0.87 0.92 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.22 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.60 0.51 0.00 0.00 0.00 0.00 0.00 -
EY 165.84 194.97 0.00 0.00 0.00 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.88 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 20/11/02 16/08/02 04/07/02 28/02/02 30/11/01 03/10/01 -
Price 0.89 0.88 1.00 0.00 0.00 0.00 0.00 -
P/RPS 0.22 0.21 0.08 0.00 0.00 0.00 0.00 -
P/EPS 0.62 0.49 0.15 0.00 0.00 0.00 0.00 -
EY 162.11 203.83 685.22 0.00 0.00 0.00 0.00 -
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.76 3.33 0.00 0.00 0.00 0.00 -

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