[WASCO] YoY Cumulative 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- -51.79%
YoY- 469.32%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 409,621 436,621 510,527 429,156 428,856 192,167 188,322 13.82%
PBT 38,476 55,026 33,181 35,652 19,234 15,919 21,379 10.28%
Tax -8,319 -6,389 172 -10,005 -7,798 -8,578 -14,138 -8.45%
NP 30,157 48,637 33,353 25,647 11,436 7,341 7,241 26.82%
-
NP to SH 17,024 25,724 28,999 18,036 3,168 7,341 7,241 15.30%
-
Tax Rate 21.62% 11.61% -0.52% 28.06% 40.54% 53.89% 66.13% -
Total Cost 379,464 387,984 477,174 403,509 417,420 184,826 181,081 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 1.79% 2.74% 3.90% 0.00% 0.90% 4.29% 4.88% -
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 54.14 57.71 74.82 107.07 108.30 54.97 54.62 -0.14%
EPS 2.25 3.40 4.25 2.87 0.80 2.10 2.10 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 52.88 56.37 65.91 55.41 55.37 24.81 24.31 13.82%
EPS 2.20 3.32 3.74 2.33 0.41 0.95 0.93 15.42%
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 4.80 2.25 2.77 2.52 1.92 3.42 3.85 3.74%
P/EPS 115.56 38.24 48.71 60.00 260.00 89.52 100.00 2.43%
EY 0.87 2.62 2.05 1.67 0.38 1.12 1.00 -2.29%
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 4.08 3.14 3.17 3.42 2.04 3.31 2.93 5.67%
P/EPS 98.22 53.24 55.76 81.33 276.25 86.67 76.19 4.32%
EY 1.02 1.88 1.79 1.23 0.36 1.15 1.31 -4.08%
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