[WASCO] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 33.63%
YoY- 99.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,768,218 1,576,916 903,650 766,250 726,240 611,290 0 -
PBT 124,006 50,320 124,658 73,074 61,760 575,664 0 -
Tax -33,252 -30,822 -17,514 -42,334 -42,448 -572,732 0 -
NP 90,754 19,498 107,144 30,740 19,312 2,932 0 -
-
NP to SH 71,720 398 75,896 38,706 19,412 2,932 0 -
-
Tax Rate 26.81% 61.25% 14.05% 57.93% 68.73% 99.49% - -
Total Cost 1,677,464 1,557,418 796,506 735,510 706,928 608,358 0 -
-
Net Worth 527,352 173,129 165,591 206,431 122,942 10,995 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 21,094 5,969 10,349 8,601 - - - -
Div Payout % 29.41% 1,500.00% 13.64% 22.22% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 527,352 173,129 165,591 206,431 122,942 10,995 0 -
NOSH 527,352 198,999 344,981 430,066 323,533 36,650 35,868 56.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.13% 1.24% 11.86% 4.01% 2.66% 0.48% 0.00% -
ROE 13.60% 0.23% 45.83% 18.75% 15.79% 26.67% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 335.30 792.42 261.94 178.17 224.47 1,667.91 0.00 -
EPS 11.28 0.20 22.00 9.00 6.00 8.00 0.00 -
DPS 4.00 3.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 0.48 0.48 0.38 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 504,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 228.29 203.59 116.67 98.93 93.76 78.92 0.00 -
EPS 9.26 0.05 9.80 5.00 2.51 0.38 0.00 -
DPS 2.72 0.77 1.34 1.11 0.00 0.00 0.00 -
NAPS 0.6808 0.2235 0.2138 0.2665 0.1587 0.0142 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.72 2.30 1.94 1.72 1.34 0.00 0.00 -
P/RPS 1.11 0.29 0.74 0.97 0.60 0.00 0.00 -
P/EPS 27.35 1,150.00 8.82 19.11 22.33 0.00 0.00 -
EY 3.66 0.09 11.34 5.23 4.48 0.00 0.00 -
DY 1.08 1.30 1.55 1.16 0.00 0.00 0.00 -
P/NAPS 3.72 2.64 4.04 3.58 3.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 16/08/02 03/10/01 -
Price 3.64 2.23 2.00 1.48 1.74 1.00 0.00 -
P/RPS 1.09 0.28 0.76 0.83 0.78 0.06 0.00 -
P/EPS 26.76 1,115.00 9.09 16.44 29.00 12.50 0.00 -
EY 3.74 0.09 11.00 6.08 3.45 8.00 0.00 -
DY 1.10 1.35 1.50 1.35 0.00 0.00 0.00 -
P/NAPS 3.64 2.56 4.17 3.08 4.58 3.33 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