[WASCO] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 59.8%
YoY- 562.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
Revenue 788,458 451,825 383,125 363,120 305,645 0 0 -
PBT 25,160 62,329 36,537 30,880 287,832 0 -15,756 -
Tax -15,411 -8,757 -21,167 -21,224 -286,366 0 15,756 -
NP 9,749 53,572 15,370 9,656 1,466 0 0 -
-
NP to SH 199 37,948 19,353 9,706 1,466 0 -15,756 -
-
Tax Rate 61.25% 14.05% 57.93% 68.73% 99.49% - - -
Total Cost 778,709 398,253 367,755 353,464 304,179 0 0 -
-
Net Worth 173,129 165,591 206,431 122,942 10,995 0 -2,837 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
Div 2,984 5,174 4,300 - - - - -
Div Payout % 1,500.00% 13.64% 22.22% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
Net Worth 173,129 165,591 206,431 122,942 10,995 0 -2,837 -
NOSH 198,999 344,981 430,066 323,533 36,650 35,868 35,874 34.70%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
NP Margin 1.24% 11.86% 4.01% 2.66% 0.48% 0.00% 0.00% -
ROE 0.11% 22.92% 9.38% 7.89% 13.33% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
RPS 396.21 130.97 89.09 112.24 833.96 0.00 0.00 -
EPS 0.10 11.00 4.50 3.00 4.00 0.00 -43.92 -
DPS 1.50 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.48 0.48 0.38 0.30 0.00 -0.0791 -
Adjusted Per Share Value based on latest NOSH - 330,181
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
RPS 101.75 58.31 49.44 46.86 39.44 0.00 0.00 -
EPS 0.03 4.90 2.50 1.25 0.19 0.00 -2.03 -
DPS 0.39 0.67 0.56 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.2137 0.2664 0.1587 0.0142 0.00 -0.0037 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 2.30 1.94 1.72 1.34 0.00 0.00 0.00 -
P/RPS 0.58 1.48 1.93 1.19 0.00 0.00 0.00 -
P/EPS 2,300.00 17.64 38.22 44.67 0.00 0.00 0.00 -
EY 0.04 5.67 2.62 2.24 0.00 0.00 0.00 -
DY 0.65 0.77 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 4.04 3.58 3.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 CAGR
Date 28/08/06 18/08/05 25/08/04 27/08/03 16/08/02 03/10/01 30/11/00 -
Price 2.23 2.00 1.48 1.74 1.00 0.00 0.00 -
P/RPS 0.56 1.53 1.66 1.55 0.12 0.00 0.00 -
P/EPS 2,230.00 18.18 32.89 58.00 25.00 0.00 0.00 -
EY 0.04 5.50 3.04 1.72 4.00 0.00 0.00 -
DY 0.67 0.75 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 4.17 3.08 4.58 3.33 0.00 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