[WASCO] YoY 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?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Revenue 259,658 194,803 172,285 305,645 0 0 473 -6.46%
PBT 46,410 15,158 10,476 287,832 0 -7,963 -8,195 -
Tax -4,999 -7,029 -6,844 -286,366 0 7,963 8,195 -
NP 41,411 8,129 3,632 1,466 0 0 0 -100.00%
-
NP to SH 30,607 12,112 3,632 1,466 0 -7,963 -8,195 -
-
Tax Rate 10.77% 46.37% 65.33% 99.49% - - - -
Total Cost 218,247 186,674 168,653 304,179 0 0 473 -6.29%
-
Net Worth 165,071 242,239 125,469 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 5,158 5,046 - - - - - -100.00%
Div Payout % 16.85% 41.67% - - - - - -
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 165,071 242,239 125,469 10,995 0 -2,837 -1,962 -
NOSH 343,898 504,666 330,181 36,650 35,868 35,869 35,880 -2.36%
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 15.95% 4.17% 2.11% 0.48% 0.00% 0.00% 0.00% -
ROE 18.54% 5.00% 2.89% 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 75.50 38.60 52.18 833.96 0.00 0.00 1.32 -4.19%
EPS 8.90 2.40 1.10 4.00 0.00 -22.20 -22.84 -
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 33.52 25.15 22.24 39.46 0.00 0.00 0.06 -6.48%
EPS 3.95 1.56 0.47 0.19 0.00 -1.03 -1.06 -
DPS 0.67 0.65 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2131 0.3127 0.162 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 2.57 4.46 2.57 0.00 0.00 0.00 0.00 -100.00%
P/EPS 21.80 71.67 121.82 0.00 0.00 0.00 0.00 -100.00%
EY 4.59 1.40 0.82 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 2.65 3.83 3.33 0.12 0.00 0.00 0.00 -100.00%
P/EPS 22.47 61.67 158.18 25.00 0.00 0.00 0.00 -100.00%
EY 4.45 1.62 0.63 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