[WASCO] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 140.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Revenue 396,471 186,866 164,077 175,802 0 0 302 -7.33%
PBT 28,502 7,921 15,353 16,269 0 -8,389 -8,337 -
Tax -4,833 -3,606 -10,715 -12,749 0 8,389 8,337 -
NP 23,669 4,315 4,638 3,520 0 0 0 -100.00%
-
NP to SH 15,698 4,382 4,672 3,520 0 -8,389 -8,337 -
-
Tax Rate 16.96% 45.52% 69.79% 78.36% - - - -
Total Cost 372,802 182,551 159,439 172,282 0 0 302 -7.26%
-
Net Worth 146,514 178,931 133,485 46,786 0 -2,919 -204,478 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Div - - 4,171 - - - - -
Div Payout % - - 89.29% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Net Worth 146,514 178,931 133,485 46,786 0 -2,919 -204,478 -
NOSH 348,844 365,166 333,714 146,666 35,870 35,865 35,873 -2.38%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
NP Margin 5.97% 2.31% 2.83% 2.00% 0.00% 0.00% 0.00% -
ROE 10.71% 2.45% 3.50% 7.52% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 113.65 51.17 49.17 119.87 0.00 0.00 0.84 -5.07%
EPS 4.50 1.20 1.40 2.40 0.00 -23.39 -23.24 -
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.49 0.40 0.319 0.00 -0.0814 -5.70 -
Adjusted Per Share Value based on latest NOSH - 146,666
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
RPS 51.19 24.13 21.18 22.70 0.00 0.00 0.04 -7.30%
EPS 2.03 0.57 0.60 0.45 0.00 -1.08 -1.08 -
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.231 0.1723 0.0604 0.00 -0.0038 -0.264 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 2.01 1.80 2.02 0.92 0.00 0.00 0.00 -
P/RPS 1.77 3.52 4.11 0.77 0.00 0.00 0.00 -100.00%
P/EPS 44.67 150.00 144.29 38.33 0.00 0.00 0.00 -100.00%
EY 2.24 0.67 0.69 2.61 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 3.67 5.05 2.88 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 CAGR
Date 29/11/05 24/11/04 20/11/03 20/11/02 30/11/01 27/02/01 29/02/00 -
Price 1.96 2.10 2.03 0.88 0.00 0.00 0.00 -
P/RPS 1.72 4.10 4.13 0.73 0.00 0.00 0.00 -100.00%
P/EPS 43.56 175.00 145.00 36.67 0.00 0.00 0.00 -100.00%
EY 2.30 0.57 0.69 2.73 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.29 5.08 2.76 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