[WASCO] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 185.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Revenue 1,131,061 759,988 702,929 641,929 0 0 1,684 -6.66%
PBT 121,108 59,277 61,644 405,468 0 -32,194 -31,904 -
Tax -18,120 -33,030 -42,585 -397,086 0 32,194 31,904 -
NP 102,988 26,246 19,058 8,381 0 0 0 -100.00%
-
NP to SH 71,528 31,646 19,170 8,381 0 -32,194 -31,904 -
-
Tax Rate 14.96% 55.72% 69.08% 97.93% - - - -
Total Cost 1,028,073 733,741 683,870 633,548 0 0 1,684 -6.57%
-
Net Worth 147,263 204,037 130,709 46,633 0 -2,920 -204,482 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Div 7,012 5,552 5,446 - - - - -100.00%
Div Payout % 9.80% 17.54% 28.41% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Net Worth 147,263 204,037 130,709 46,633 0 -2,920 -204,482 -
NOSH 350,627 416,403 326,772 146,186 35,871 35,872 35,874 -2.38%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
NP Margin 9.11% 3.45% 2.71% 1.31% 0.00% 0.00% 0.00% -
ROE 48.57% 15.51% 14.67% 17.97% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 322.58 182.51 215.11 439.12 0.00 0.00 4.69 -4.38%
EPS 20.40 7.60 5.87 5.73 0.00 -89.75 -88.93 -
DPS 2.00 1.33 1.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.42 0.49 0.40 0.319 0.00 -0.0814 -5.70 -
Adjusted Per Share Value based on latest NOSH - 146,666
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 146.03 98.12 90.75 82.88 0.00 0.00 0.22 -6.65%
EPS 9.23 4.09 2.48 1.08 0.00 -4.16 -4.12 -
DPS 0.91 0.72 0.70 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1901 0.2634 0.1688 0.0602 0.00 -0.0038 -0.264 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 2.01 1.80 2.02 0.92 0.00 0.00 0.00 -
P/RPS 0.62 0.99 0.94 0.21 0.00 0.00 0.00 -100.00%
P/EPS 9.85 23.68 34.43 16.05 0.00 0.00 0.00 -100.00%
EY 10.15 4.22 2.90 6.23 0.00 0.00 0.00 -100.00%
DY 1.00 0.74 0.83 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.79 3.67 5.05 2.88 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 29/11/05 24/11/04 20/11/03 20/11/02 30/11/01 27/02/01 29/02/00 -
Price 1.96 2.10 2.03 0.88 0.00 0.00 0.00 -
P/RPS 0.61 1.15 0.94 0.20 0.00 0.00 0.00 -100.00%
P/EPS 9.61 27.63 34.60 15.35 0.00 0.00 0.00 -100.00%
EY 10.41 3.62 2.89 6.52 0.00 0.00 0.00 -100.00%
DY 1.02 0.63 0.82 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.67 4.29 5.08 2.76 0.00 0.00 0.00 -100.00%

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