[WASCO] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 107.54%
YoY- -91.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 330,216 278,070 327,424 340,878 448,098 407,566 461,016 -19.86%
PBT -202,019 -22,946 -3,251 2,354 -17,014 14,156 16,407 -
Tax 1,613 -3,509 -2,254 -4,541 -17,678 -11,994 -5,769 -
NP -200,406 -26,455 -5,505 -2,187 -34,692 2,162 10,638 -
-
NP to SH -198,325 -25,424 -6,910 2,359 -31,286 2,953 11,368 -
-
Tax Rate - - - 192.91% - 84.73% 35.16% -
Total Cost 530,622 304,525 332,929 343,065 482,790 405,404 450,378 11.49%
-
Net Worth 772,701 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 -21.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 3,874 - 7,748 - 15,466 -
Div Payout % - - 0.00% - 0.00% - 136.05% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 772,701 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 -21.89%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -60.69% -9.51% -1.68% -0.64% -7.74% 0.53% 2.31% -
ROE -25.67% -2.40% -0.64% 0.22% -2.78% 0.25% 1.01% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.74 35.98 42.25 43.99 57.83 52.60 59.61 -19.81%
EPS -25.66 -3.29 -0.89 0.31 -4.04 0.38 1.47 -
DPS 0.00 0.00 0.50 0.00 1.00 0.00 2.00 -
NAPS 1.00 1.37 1.40 1.40 1.45 1.51 1.45 -21.85%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.63 35.90 42.27 44.01 57.85 52.62 59.52 -19.86%
EPS -25.61 -3.28 -0.89 0.30 -4.04 0.38 1.47 -
DPS 0.00 0.00 0.50 0.00 1.00 0.00 2.00 -
NAPS 0.9976 1.3668 1.4006 1.4006 1.4506 1.5107 1.4477 -21.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.805 0.875 0.71 0.745 0.955 1.21 1.38 -
P/RPS 1.88 2.43 1.68 1.69 1.65 2.30 2.31 -12.77%
P/EPS -3.14 -26.60 -79.62 244.72 -23.65 317.51 93.88 -
EY -31.88 -3.76 -1.26 0.41 -4.23 0.31 1.07 -
DY 0.00 0.00 0.70 0.00 1.05 0.00 1.45 -
P/NAPS 0.81 0.64 0.51 0.53 0.66 0.80 0.95 -10.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.905 0.795 0.845 0.685 0.80 1.08 1.25 -
P/RPS 2.12 2.21 2.00 1.56 1.38 2.05 2.10 0.63%
P/EPS -3.53 -24.16 -94.76 225.01 -19.81 283.40 85.03 -
EY -28.36 -4.14 -1.06 0.44 -5.05 0.35 1.18 -
DY 0.00 0.00 0.59 0.00 1.25 0.00 1.60 -
P/NAPS 0.91 0.58 0.60 0.49 0.55 0.72 0.86 3.82%

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