[WASCO] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 92.83%
YoY- 469.32%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,638,484 1,746,484 2,042,108 1,716,624 1,715,424 768,668 753,288 13.82%
PBT 153,904 220,104 132,724 142,608 76,936 63,676 85,516 10.28%
Tax -33,276 -25,556 688 -40,020 -31,192 -34,312 -56,552 -8.45%
NP 120,628 194,548 133,412 102,588 45,744 29,364 28,964 26.82%
-
NP to SH 68,096 102,896 115,996 72,144 12,672 29,364 28,964 15.30%
-
Tax Rate 21.62% 11.61% -0.52% 28.06% 40.54% 53.89% 66.13% -
Total Cost 1,517,856 1,551,936 1,908,696 1,614,036 1,669,680 739,304 724,324 13.11%
-
Net Worth 953,343 938,169 743,739 0 352,439 171,290 148,268 36.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 953,343 938,169 743,739 0 352,439 171,290 148,268 36.34%
NOSH 756,622 756,588 682,329 400,800 395,999 349,571 344,809 13.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.36% 11.14% 6.53% 5.98% 2.67% 3.82% 3.85% -
ROE 7.14% 10.97% 15.60% 0.00% 3.60% 17.14% 19.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 216.55 230.84 299.28 428.30 433.19 219.89 218.46 -0.14%
EPS 9.00 13.60 17.00 11.48 3.20 8.40 8.40 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.09 0.00 0.89 0.49 0.43 19.61%
Adjusted Per Share Value based on latest NOSH - 400,800
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 211.54 225.48 263.65 221.63 221.47 99.24 97.25 13.82%
EPS 8.79 13.28 14.98 9.31 1.64 3.79 3.74 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2308 1.2112 0.9602 0.00 0.455 0.2211 0.1914 36.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.60 1.30 2.07 2.70 2.08 1.88 2.10 -
P/RPS 1.20 0.56 0.69 0.63 0.48 0.85 0.96 3.78%
P/EPS 28.89 9.56 12.18 15.00 65.00 22.38 25.00 2.43%
EY 3.46 10.46 8.21 6.67 1.54 4.47 4.00 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.05 1.90 0.00 2.34 3.84 4.88 -13.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 26/05/08 25/05/07 19/06/06 24/05/05 26/05/04 -
Price 2.21 1.81 2.37 3.66 2.21 1.82 1.60 -
P/RPS 1.02 0.78 0.79 0.85 0.51 0.83 0.73 5.73%
P/EPS 24.56 13.31 13.94 20.33 69.06 21.67 19.05 4.32%
EY 4.07 7.51 7.17 4.92 1.45 4.62 5.25 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.46 2.17 0.00 2.48 3.71 3.72 -11.80%

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