[WASCO] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.19%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 510,527 429,156 428,856 192,167 188,322 190,835 136,612 24.54%
PBT 33,181 35,652 19,234 15,919 21,379 20,404 279,107 -29.85%
Tax 172 -10,005 -7,798 -8,578 -14,138 -14,380 -9,945 -
NP 33,353 25,647 11,436 7,341 7,241 6,024 269,162 -29.36%
-
NP to SH 28,999 18,036 3,168 7,341 7,241 6,074 269,162 -30.99%
-
Tax Rate -0.52% 28.06% 40.54% 53.89% 66.13% 70.48% 3.56% -
Total Cost 477,174 403,509 417,420 184,826 181,081 184,811 -132,550 -
-
Net Worth 743,739 0 352,439 171,290 148,268 115,406 4,591,586 -26.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 743,739 0 352,439 171,290 148,268 115,406 4,591,586 -26.14%
NOSH 682,329 400,800 395,999 349,571 344,809 319,684 15,833,058 -40.76%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.53% 5.98% 2.67% 3.82% 3.85% 3.16% 197.03% -
ROE 3.90% 0.00% 0.90% 4.29% 4.88% 5.26% 5.86% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 74.82 107.07 108.30 54.97 54.62 59.69 0.86 110.35%
EPS 4.25 2.87 0.80 2.10 2.10 1.90 1.70 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.00 0.89 0.49 0.43 0.361 0.29 24.66%
Adjusted Per Share Value based on latest NOSH - 349,571
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 65.91 55.41 55.37 24.81 24.31 24.64 17.64 24.54%
EPS 3.74 2.33 0.41 0.95 0.93 0.78 34.75 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9602 0.00 0.455 0.2211 0.1914 0.149 5.9281 -26.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.07 2.70 2.08 1.88 2.10 0.90 0.00 -
P/RPS 2.77 2.52 1.92 3.42 3.85 1.51 0.00 -
P/EPS 48.71 60.00 260.00 89.52 100.00 47.37 0.00 -
EY 2.05 1.67 0.38 1.12 1.00 2.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.00 2.34 3.84 4.88 2.49 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 19/06/06 24/05/05 26/05/04 28/05/03 04/07/02 -
Price 2.37 3.66 2.21 1.82 1.60 0.98 0.00 -
P/RPS 3.17 3.42 2.04 3.31 2.93 1.64 0.00 -
P/EPS 55.76 81.33 276.25 86.67 76.19 51.58 0.00 -
EY 1.79 1.23 0.36 1.15 1.31 1.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.00 2.48 3.71 3.72 2.71 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