[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 59.8%
YoY- 562.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 188,322 691,034 527,197 363,120 190,835 648,856 481,447 -46.48%
PBT 21,379 59,790 46,233 30,880 20,404 311,445 304,101 -82.93%
Tax -14,138 -37,336 -31,939 -21,224 -14,380 -300,718 -297,815 -86.86%
NP 7,241 22,454 14,294 9,656 6,024 10,727 6,286 9.87%
-
NP to SH 7,241 22,538 14,378 9,706 6,074 10,727 6,286 9.87%
-
Tax Rate 66.13% 62.45% 69.08% 68.73% 70.48% 96.56% 97.93% -
Total Cost 181,081 668,580 512,903 353,464 184,811 638,129 475,161 -47.40%
-
Net Worth 148,268 134,697 130,709 122,942 115,406 63,609 46,633 116.07%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,927 4,084 - - 2,352 - -
Div Payout % - 21.87% 28.41% - - 21.93% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 148,268 134,697 130,709 122,942 115,406 63,609 46,633 116.07%
NOSH 344,809 328,529 326,772 323,533 319,684 188,192 146,186 77.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.85% 3.25% 2.71% 2.66% 3.16% 1.65% 1.31% -
ROE 4.88% 16.73% 11.00% 7.89% 5.26% 16.86% 13.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.62 210.34 161.33 112.24 59.69 344.78 329.34 -69.78%
EPS 2.10 6.80 4.40 3.00 1.90 5.70 4.30 -37.95%
DPS 0.00 1.50 1.25 0.00 0.00 1.25 0.00 -
NAPS 0.43 0.41 0.40 0.38 0.361 0.338 0.319 22.00%
Adjusted Per Share Value based on latest NOSH - 330,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.30 89.18 68.04 46.86 24.63 83.74 62.13 -46.48%
EPS 0.93 2.91 1.86 1.25 0.78 1.38 0.81 9.63%
DPS 0.00 0.64 0.53 0.00 0.00 0.30 0.00 -
NAPS 0.1913 0.1738 0.1687 0.1587 0.1489 0.0821 0.0602 115.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.08 2.02 1.34 0.90 0.87 0.92 -
P/RPS 3.85 0.99 1.25 1.19 1.51 0.25 0.28 473.02%
P/EPS 100.00 30.32 45.91 44.67 47.37 15.26 21.40 179.24%
EY 1.00 3.30 2.18 2.24 2.11 6.55 4.67 -64.17%
DY 0.00 0.72 0.62 0.00 0.00 1.44 0.00 -
P/NAPS 4.88 5.07 5.05 3.53 2.49 2.57 2.88 42.08%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 -
Price 1.60 2.05 2.03 1.74 0.98 0.89 0.88 -
P/RPS 2.93 0.97 1.26 1.55 1.64 0.26 0.27 389.44%
P/EPS 76.19 29.88 46.14 58.00 51.58 15.61 20.47 139.97%
EY 1.31 3.35 2.17 1.72 1.94 6.40 4.89 -58.40%
DY 0.00 0.73 0.62 0.00 0.00 1.40 0.00 -
P/NAPS 3.72 5.00 5.08 4.58 2.71 2.63 2.76 21.99%

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