[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -661.59%
YoY- -2515.13%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,512,896 762,834 316,769 1,276,588 946,372 668,302 340,878 169.82%
PBT 60,677 18,037 4,587 -225,864 -23,845 -897 2,354 770.87%
Tax -20,279 -5,206 -1,315 -8,690 -10,304 -6,795 -4,541 170.93%
NP 40,398 12,831 3,272 -234,554 -34,149 -7,692 -2,187 -
-
NP to SH 47,057 16,408 9,469 -228,302 -29,977 -4,551 2,359 634.18%
-
Tax Rate 33.42% 28.86% 28.67% - - - 192.91% -
Total Cost 1,472,498 750,003 313,497 1,511,142 980,521 675,994 343,065 163.87%
-
Net Worth 819,158 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 -17.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,863 3,863 3,874 - -
Div Payout % - - - 0.00% 0.00% 0.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 819,158 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 -17.06%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.67% 1.68% 1.03% -18.37% -3.61% -1.15% -0.64% -
ROE 5.74% 2.08% 1.21% -29.55% -2.83% -0.42% 0.22% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 195.77 98.71 40.99 165.21 122.47 86.24 43.99 170.31%
EPS 6.09 2.12 1.23 -29.54 -3.88 -0.59 0.31 626.74%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 1.06 1.02 1.01 1.00 1.37 1.40 1.40 -16.91%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 195.33 98.49 40.90 164.82 122.18 86.28 44.01 169.82%
EPS 6.08 2.12 1.22 -29.48 -3.87 -0.59 0.30 641.98%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 1.0576 1.0177 1.0077 0.9976 1.3668 1.4006 1.4006 -17.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.97 0.94 0.875 0.805 0.875 0.71 0.745 -
P/RPS 0.50 0.95 2.13 0.49 0.71 0.82 1.69 -55.56%
P/EPS 15.93 44.27 71.41 -2.72 -22.56 -120.89 244.72 -83.79%
EY 6.28 2.26 1.40 -36.70 -4.43 -0.83 0.41 515.73%
DY 0.00 0.00 0.00 0.62 0.57 0.70 0.00 -
P/NAPS 0.92 0.92 0.87 0.81 0.64 0.51 0.53 44.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 -
Price 1.20 1.03 0.89 0.905 0.795 0.845 0.685 -
P/RPS 0.61 1.04 2.17 0.55 0.65 0.98 1.56 -46.49%
P/EPS 19.71 48.51 72.64 -3.06 -20.49 -143.88 225.01 -80.24%
EY 5.07 2.06 1.38 -32.65 -4.88 -0.70 0.44 409.39%
DY 0.00 0.00 0.00 0.55 0.63 0.59 0.00 -
P/NAPS 1.13 1.01 0.88 0.91 0.58 0.60 0.49 74.46%

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