[WASCO] YoY Cumulative 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- -102.96%
YoY- -108.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 340,878 522,844 482,558 427,906 481,560 490,898 409,621 -3.01%
PBT 2,354 22,151 29,672 -2,506 23,657 68,682 38,476 -37.20%
Tax -4,541 -12,127 -8,680 -3,884 575 -16,937 -8,319 -9.58%
NP -2,187 10,024 20,992 -6,390 24,232 51,745 30,157 -
-
NP to SH 2,359 26,418 20,609 -1,553 17,784 43,368 17,024 -28.04%
-
Tax Rate 192.91% 54.75% 29.25% - -2.43% 24.66% 21.62% -
Total Cost 343,065 512,820 461,566 434,296 457,328 439,153 379,464 -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 0.22% 2.40% 2.09% -0.16% 1.76% 4.30% 1.79% -
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 43.99 67.49 62.28 55.11 62.28 63.73 54.14 -3.39%
EPS 0.31 3.41 2.66 -0.20 2.30 5.63 2.25 -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 44.01 67.50 62.30 55.25 62.17 63.38 52.88 -3.01%
EPS 0.30 3.41 2.66 -0.20 2.30 5.60 2.20 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4006 1.4203 1.2704 1.2431 1.3077 1.3028 1.2308 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 1.69 1.84 3.07 2.99 3.32 3.31 4.80 -15.95%
P/EPS 244.72 36.36 71.80 -825.00 90.00 37.48 115.56 13.30%
EY 0.41 2.75 1.39 -0.12 1.11 2.67 0.87 -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 1.56 1.94 3.18 3.56 3.07 3.42 4.08 -14.79%
P/EPS 225.01 38.42 74.44 -980.00 83.04 38.72 98.22 14.80%
EY 0.44 2.60 1.34 -0.10 1.20 2.58 1.02 -13.06%
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