[WASCO] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -99.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Revenue 451,825 383,125 363,120 305,645 0 0 930 -6.34%
PBT 62,329 36,537 30,880 287,832 0 -15,756 -15,825 -
Tax -8,757 -21,167 -21,224 -286,366 0 15,756 15,825 -
NP 53,572 15,370 9,656 1,466 0 0 0 -100.00%
-
NP to SH 37,948 19,353 9,706 1,466 0 -15,756 -15,825 -
-
Tax Rate 14.05% 57.93% 68.73% 99.49% - - - -
Total Cost 398,253 367,755 353,464 304,179 0 0 930 -6.22%
-
Net Worth 165,591 206,431 122,942 10,995 0 -2,837 -1,962 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Div 5,174 4,300 - - - - - -100.00%
Div Payout % 13.64% 22.22% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Net Worth 165,591 206,431 122,942 10,995 0 -2,837 -1,962 -
NOSH 344,981 430,066 323,533 36,650 35,868 35,874 35,876 -2.37%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
NP Margin 11.86% 4.01% 2.66% 0.48% 0.00% 0.00% 0.00% -
ROE 22.92% 9.38% 7.89% 13.33% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
RPS 130.97 89.09 112.24 833.96 0.00 0.00 2.59 -4.07%
EPS 11.00 4.50 3.00 4.00 0.00 -43.92 -44.11 -
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.48 0.48 0.38 0.30 0.00 -0.0791 -0.0547 -
Adjusted Per Share Value based on latest NOSH - 36,650
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
RPS 58.33 49.46 46.88 39.46 0.00 0.00 0.12 -6.34%
EPS 4.90 2.50 1.25 0.19 0.00 -2.03 -2.04 -
DPS 0.67 0.56 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2138 0.2665 0.1587 0.0142 0.00 -0.0037 -0.0025 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.94 1.72 1.34 0.00 0.00 0.00 0.00 -
P/RPS 1.48 1.93 1.19 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.64 38.22 44.67 0.00 0.00 0.00 0.00 -100.00%
EY 5.67 2.62 2.24 0.00 0.00 0.00 0.00 -100.00%
DY 0.77 0.58 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.04 3.58 3.53 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Date 18/08/05 25/08/04 27/08/03 16/08/02 03/10/01 30/11/00 30/11/99 -
Price 2.00 1.48 1.74 1.00 0.00 0.00 0.00 -
P/RPS 1.53 1.66 1.55 0.12 0.00 0.00 0.00 -100.00%
P/EPS 18.18 32.89 58.00 25.00 0.00 0.00 0.00 -100.00%
EY 5.50 3.04 1.72 4.00 0.00 0.00 0.00 -100.00%
DY 0.75 0.68 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.17 3.08 4.58 3.33 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