[WASCO] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -91.56%
YoY- -77.36%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 370,083 359,602 428,856 441,242 396,471 259,658 192,167 54.72%
PBT 13,993 5,926 19,234 8,285 28,502 46,410 15,919 -8.23%
Tax -2,926 -7,613 -7,798 -1,289 -4,833 -4,999 -8,578 -51.14%
NP 11,067 -1,687 11,436 6,996 23,669 41,411 7,341 31.44%
-
NP to SH 12,985 -2,969 3,168 1,325 15,698 30,607 7,341 46.20%
-
Tax Rate 20.91% 128.47% 40.54% 15.56% 16.96% 10.77% 53.89% -
Total Cost 359,016 361,289 417,420 434,246 372,802 218,247 184,826 55.61%
-
Net Worth 339,901 322,878 352,439 427,080 146,514 165,071 171,290 57.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 5,566 - 9,937 - 5,158 - -
Div Payout % - 0.00% - 750.00% - 16.85% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 339,901 322,878 352,439 427,080 146,514 165,071 171,290 57.84%
NOSH 381,911 371,124 395,999 331,249 348,844 343,898 349,571 6.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.99% -0.47% 2.67% 1.59% 5.97% 15.95% 3.82% -
ROE 3.82% -0.92% 0.90% 0.31% 10.71% 18.54% 4.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 96.90 96.90 108.30 133.21 113.65 75.50 54.97 45.87%
EPS 3.40 -0.80 0.80 0.40 4.50 8.90 2.10 37.84%
DPS 0.00 1.50 0.00 3.00 0.00 1.50 0.00 -
NAPS 0.89 0.87 0.89 1.2893 0.42 0.48 0.49 48.81%
Adjusted Per Share Value based on latest NOSH - 331,249
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.76 46.41 55.34 56.94 51.16 33.51 24.80 54.72%
EPS 1.68 -0.38 0.41 0.17 2.03 3.95 0.95 46.18%
DPS 0.00 0.72 0.00 1.28 0.00 0.67 0.00 -
NAPS 0.4386 0.4167 0.4548 0.5512 0.1891 0.213 0.2211 57.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.19 2.30 2.08 1.97 2.01 1.94 1.88 -
P/RPS 2.26 2.37 1.92 1.48 1.77 2.57 3.42 -24.11%
P/EPS 64.41 -287.50 260.00 492.50 44.67 21.80 89.52 -19.68%
EY 1.55 -0.35 0.38 0.20 2.24 4.59 1.12 24.16%
DY 0.00 0.65 0.00 1.52 0.00 0.77 0.00 -
P/NAPS 2.46 2.64 2.34 1.53 4.79 4.04 3.84 -25.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 -
Price 2.12 2.23 2.21 2.05 1.96 2.00 1.82 -
P/RPS 2.19 2.30 2.04 1.54 1.72 2.65 3.31 -24.05%
P/EPS 62.35 -278.75 276.25 512.50 43.56 22.47 86.67 -19.69%
EY 1.60 -0.36 0.36 0.20 2.30 4.45 1.15 24.60%
DY 0.00 0.67 0.00 1.46 0.00 0.75 0.00 -
P/NAPS 2.38 2.56 2.48 1.59 4.67 4.17 3.71 -25.59%

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