[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -345.42%
YoY- -702.77%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 670,297 333,442 1,409,107 1,023,154 569,855 326,740 2,514,916 -58.61%
PBT 17,420 13,028 -268,024 -309,184 -73,768 -43,256 5,562 114.21%
Tax -7,463 -962 -38,678 -31,190 -6,839 -2,947 8,005 -
NP 9,957 12,066 -306,702 -340,374 -80,607 -46,203 13,567 -18.65%
-
NP to SH 10,538 8,572 -295,149 -329,888 -74,062 -44,426 24,136 -42.47%
-
Tax Rate 42.84% 7.38% - - - - -143.92% -
Total Cost 660,340 321,376 1,715,809 1,363,528 650,462 372,943 2,501,349 -58.88%
-
Net Worth 720,109 712,366 704,623 658,164 913,337 939,962 978,485 -18.50%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 7,743 7,743 7,740 7,704 - -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 720,109 712,366 704,623 658,164 913,337 939,962 978,485 -18.50%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.49% 3.62% -21.77% -33.27% -14.15% -14.14% 0.54% -
ROE 1.46% 1.20% -41.89% -50.12% -8.11% -4.73% 2.47% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 86.57 43.06 181.98 132.14 73.62 42.41 326.42 -58.75%
EPS 1.36 1.11 -38.17 -42.68 -9.59 -5.77 3.13 -42.66%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.93 0.92 0.91 0.85 1.18 1.22 1.27 -18.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 86.50 43.03 181.85 132.04 73.54 42.17 324.55 -58.61%
EPS 1.36 1.11 -38.09 -42.57 -9.56 -5.73 3.11 -42.41%
DPS 0.00 0.00 1.00 1.00 1.00 0.99 0.00 -
NAPS 0.9293 0.9193 0.9093 0.8494 1.1787 1.213 1.2627 -18.50%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.75 0.825 0.795 0.445 0.50 0.53 1.20 -
P/RPS 0.87 1.92 0.44 0.34 0.68 1.25 0.37 76.91%
P/EPS 55.11 74.52 -2.09 -1.04 -5.23 -9.19 38.31 27.46%
EY 1.81 1.34 -47.95 -95.74 -19.14 -10.88 2.61 -21.66%
DY 0.00 0.00 1.26 2.25 2.00 1.89 0.00 -
P/NAPS 0.81 0.90 0.87 0.52 0.42 0.43 0.94 -9.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 19/05/21 23/02/21 24/11/20 27/08/20 20/05/20 18/02/20 -
Price 0.61 0.815 0.73 0.455 0.525 0.695 1.33 -
P/RPS 0.70 1.89 0.40 0.34 0.71 1.64 0.41 42.89%
P/EPS 44.82 73.62 -1.92 -1.07 -5.49 -12.05 42.46 3.67%
EY 2.23 1.36 -52.22 -93.64 -18.23 -8.30 2.36 -3.71%
DY 0.00 0.00 1.37 2.20 1.90 1.44 0.00 -
P/NAPS 0.66 0.89 0.80 0.54 0.44 0.57 1.05 -26.64%

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