[WASCO] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -52.27%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 278,070 407,566 592,460 415,374 482,613 478,843 346,764 -3.60%
PBT -22,946 14,156 35,228 11,048 14,918 36,673 18,864 -
Tax -3,509 -11,994 -3,578 -7,450 -8,534 -7,133 -8,048 -12.90%
NP -26,455 2,162 31,650 3,598 6,384 29,540 10,816 -
-
NP to SH -25,424 2,953 30,306 4,281 9,473 21,293 12,488 -
-
Tax Rate - 84.73% 10.16% 67.43% 57.21% 19.45% 42.66% -
Total Cost 304,525 405,404 560,810 411,776 476,229 449,303 335,948 -1.62%
-
Net Worth 1,058,689 1,170,080 1,028,239 963,224 1,001,653 996,208 944,214 1.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,058,689 1,170,080 1,028,239 963,224 1,001,653 996,208 944,214 1.92%
NOSH 774,888 774,888 774,888 774,888 774,888 760,464 761,463 0.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.51% 0.53% 5.34% 0.87% 1.32% 6.17% 3.12% -
ROE -2.40% 0.25% 2.95% 0.44% 0.95% 2.14% 1.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.98 52.60 76.63 54.34 62.15 62.97 45.54 -3.84%
EPS -3.29 0.38 3.92 0.56 1.22 2.80 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.51 1.33 1.26 1.29 1.31 1.24 1.67%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.89 52.60 76.46 53.60 62.28 61.80 44.75 -3.60%
EPS -3.28 0.38 3.91 0.55 1.22 2.75 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3662 1.51 1.327 1.2431 1.2926 1.2856 1.2185 1.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.875 1.21 1.77 1.70 1.75 1.97 2.16 -
P/RPS 2.43 2.30 2.31 3.13 2.82 3.13 4.74 -10.52%
P/EPS -26.60 317.51 45.15 303.57 143.44 70.36 131.71 -
EY -3.76 0.31 2.21 0.33 0.70 1.42 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 1.33 1.35 1.36 1.50 1.74 -15.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 25/11/13 26/11/12 15/11/11 30/11/10 -
Price 0.795 1.08 1.58 1.72 1.80 2.05 2.02 -
P/RPS 2.21 2.05 2.06 3.17 2.90 3.26 4.44 -10.96%
P/EPS -24.16 283.40 40.31 307.14 147.54 73.21 123.17 -
EY -4.14 0.35 2.48 0.33 0.68 1.37 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 1.19 1.37 1.40 1.56 1.63 -15.80%

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