[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -76.8%
YoY- -92.47%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 946,372 668,302 340,878 1,839,524 1,391,426 983,860 522,844 48.36%
PBT -23,845 -897 2,354 35,700 52,714 38,558 22,151 -
Tax -10,304 -6,795 -4,541 -47,568 -29,890 -17,896 -12,127 -10.26%
NP -34,149 -7,692 -2,187 -11,868 22,824 20,662 10,024 -
-
NP to SH -29,977 -4,551 2,359 9,453 40,739 37,786 26,418 -
-
Tax Rate - - 192.91% 133.24% 56.70% 46.41% 54.75% -
Total Cost 980,521 675,994 343,065 1,851,392 1,368,602 963,198 512,820 53.86%
-
Net Worth 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 1,100,104 -2.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,863 3,874 - 23,246 15,497 15,466 - -
Div Payout % 0.00% 0.00% - 245.92% 38.04% 40.93% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 1,100,104 -2.51%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.61% -1.15% -0.64% -0.65% 1.64% 2.10% 1.92% -
ROE -2.83% -0.42% 0.22% 0.84% 3.48% 3.37% 2.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 122.47 86.24 43.99 237.39 179.56 127.22 67.49 48.61%
EPS -3.88 -0.59 0.31 1.22 5.27 4.89 3.41 -
DPS 0.50 0.50 0.00 3.00 2.00 2.00 0.00 -
NAPS 1.37 1.40 1.40 1.45 1.51 1.45 1.42 -2.35%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 122.13 86.24 43.99 237.39 179.56 126.97 67.47 48.36%
EPS -3.87 -0.59 0.31 1.22 5.27 4.88 3.41 -
DPS 0.50 0.50 0.00 3.00 2.00 2.00 0.00 -
NAPS 1.3662 1.40 1.40 1.45 1.51 1.4471 1.4197 -2.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.875 0.71 0.745 0.955 1.21 1.38 1.24 -
P/RPS 0.71 0.82 1.69 0.40 0.67 1.08 1.84 -46.90%
P/EPS -22.56 -120.89 244.72 78.28 23.02 28.24 36.36 -
EY -4.43 -0.83 0.41 1.28 4.34 3.54 2.75 -
DY 0.57 0.70 0.00 3.14 1.65 1.45 0.00 -
P/NAPS 0.64 0.51 0.53 0.66 0.80 0.95 0.87 -18.46%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 25/05/15 -
Price 0.795 0.845 0.685 0.80 1.08 1.25 1.31 -
P/RPS 0.65 0.98 1.56 0.34 0.60 0.98 1.94 -51.66%
P/EPS -20.49 -143.88 225.01 65.58 20.54 25.58 38.42 -
EY -4.88 -0.70 0.44 1.52 4.87 3.91 2.60 -
DY 0.63 0.59 0.00 3.75 1.85 1.60 0.00 -
P/NAPS 0.58 0.60 0.49 0.55 0.72 0.86 0.92 -26.41%

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