[WASCO] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -45.22%
YoY- -319.92%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 385,953 453,299 243,115 326,740 429,250 644,492 757,419 -36.07%
PBT 41,160 -235,416 -30,512 -43,256 -63,831 16,587 26,549 33.77%
Tax -7,488 -24,351 -3,892 -2,947 30,630 -2,916 -9,363 -13.78%
NP 33,672 -259,767 -34,404 -46,203 -33,201 13,671 17,186 56.25%
-
NP to SH 34,739 -255,826 -29,636 -44,426 -30,593 15,286 19,242 48.00%
-
Tax Rate 18.19% - - - - 17.58% 35.27% -
Total Cost 352,281 713,066 277,519 372,943 462,451 630,821 740,233 -38.90%
-
Net Worth 704,623 658,164 913,337 939,962 978,485 1,009,303 1,001,599 -20.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 7,704 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 704,623 658,164 913,337 939,962 978,485 1,009,303 1,001,599 -20.81%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.72% -57.31% -14.15% -14.14% -7.73% 2.12% 2.27% -
ROE 4.93% -38.87% -3.24% -4.73% -3.13% 1.51% 1.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.84 58.54 31.41 42.41 55.71 83.65 98.31 -36.28%
EPS 4.49 -33.04 -3.83 -5.77 -3.97 1.98 2.50 47.49%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 1.18 1.22 1.27 1.31 1.30 -21.07%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.81 58.50 31.37 42.17 55.40 83.17 97.75 -36.07%
EPS 4.48 -33.01 -3.82 -5.73 -3.95 1.97 2.48 48.06%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.9093 0.8494 1.1787 1.213 1.2627 1.3025 1.2926 -20.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.795 0.445 0.50 0.53 1.20 0.61 0.71 -
P/RPS 1.59 0.76 1.59 1.25 2.15 0.73 0.72 69.17%
P/EPS 17.72 -1.35 -13.06 -9.19 -30.22 30.75 28.43 -26.92%
EY 5.64 -74.25 -7.66 -10.88 -3.31 3.25 3.52 36.73%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.87 0.52 0.42 0.43 0.94 0.47 0.55 35.57%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 27/08/20 20/05/20 18/02/20 21/11/19 30/08/19 -
Price 0.73 0.455 0.525 0.695 1.33 1.24 0.61 -
P/RPS 1.46 0.78 1.67 1.64 2.39 1.48 0.62 76.54%
P/EPS 16.27 -1.38 -13.71 -12.05 -33.50 62.50 24.42 -23.62%
EY 6.15 -72.61 -7.29 -8.30 -2.99 1.60 4.09 31.08%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.80 0.54 0.44 0.57 1.05 0.95 0.47 42.32%

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