[WASCO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -111.82%
YoY- -108.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,363,512 2,091,376 1,930,232 1,711,624 1,926,240 1,963,592 1,638,484 -3.01%
PBT 9,416 88,604 118,688 -10,024 94,628 274,728 153,904 -37.20%
Tax -18,164 -48,508 -34,720 -15,536 2,300 -67,748 -33,276 -9.58%
NP -8,748 40,096 83,968 -25,560 96,928 206,980 120,628 -
-
NP to SH 9,436 105,672 82,436 -6,212 71,136 173,472 68,096 -28.04%
-
Tax Rate 192.91% 54.75% 29.25% - -2.43% 24.66% 21.62% -
Total Cost 1,372,260 2,051,280 1,846,264 1,737,184 1,829,312 1,756,612 1,517,856 -1.66%
-
Net Worth 1,084,843 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 2.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,084,843 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 2.17%
NOSH 774,888 774,888 774,888 774,888 774,888 770,301 756,622 0.39%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.64% 1.92% 4.35% -1.49% 5.03% 10.54% 7.36% -
ROE 0.87% 9.61% 8.38% -0.65% 7.02% 17.19% 7.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 175.96 269.95 249.13 220.43 249.12 254.91 216.55 -3.39%
EPS 1.24 13.64 10.64 -0.80 9.20 22.52 9.00 -28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.27 1.24 1.31 1.31 1.26 1.76%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 175.96 269.89 249.10 220.89 248.58 253.40 211.45 -3.01%
EPS 1.24 13.64 10.64 -0.80 9.18 22.39 8.79 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.4197 1.2698 1.2426 1.3072 1.3022 1.2303 2.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.745 1.24 1.91 1.65 2.07 2.11 2.60 -
P/RPS 0.42 0.46 0.77 0.75 0.83 0.83 1.20 -16.03%
P/EPS 61.18 9.09 17.95 -206.25 22.50 9.37 28.89 13.30%
EY 1.63 11.00 5.57 -0.48 4.44 10.67 3.46 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.87 1.50 1.33 1.58 1.61 2.06 -20.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 27/05/14 29/05/13 31/05/12 11/05/11 31/05/10 -
Price 0.685 1.31 1.98 1.96 1.91 2.18 2.21 -
P/RPS 0.39 0.49 0.79 0.89 0.77 0.86 1.02 -14.79%
P/EPS 56.25 9.60 18.61 -245.00 20.76 9.68 24.56 14.79%
EY 1.78 10.41 5.37 -0.41 4.82 10.33 4.07 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.92 1.56 1.58 1.46 1.66 1.75 -19.10%

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