[WASCO] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -99.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Revenue 903,650 766,250 726,240 611,290 0 0 1,860 -6.34%
PBT 124,658 73,074 61,760 575,664 0 -31,512 -31,650 -
Tax -17,514 -42,334 -42,448 -572,732 0 31,512 31,650 -
NP 107,144 30,740 19,312 2,932 0 0 0 -100.00%
-
NP to SH 75,896 38,706 19,412 2,932 0 -31,512 -31,650 -
-
Tax Rate 14.05% 57.93% 68.73% 99.49% - - - -
Total Cost 796,506 735,510 706,928 608,358 0 0 1,860 -6.22%
-
Net Worth 165,591 206,431 122,942 10,995 0 -2,837 -1,962 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Div 10,349 8,601 - - - - - -100.00%
Div Payout % 13.64% 22.22% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Net Worth 165,591 206,431 122,942 10,995 0 -2,837 -1,962 -
NOSH 344,981 430,066 323,533 36,650 35,868 35,874 35,876 -2.37%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
NP Margin 11.86% 4.01% 2.66% 0.48% 0.00% 0.00% 0.00% -
ROE 45.83% 18.75% 15.79% 26.67% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
RPS 261.94 178.17 224.47 1,667.91 0.00 0.00 5.18 -4.07%
EPS 22.00 9.00 6.00 8.00 0.00 -87.84 -88.22 -
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.48 0.48 0.38 0.30 0.00 -0.0791 -0.0547 -
Adjusted Per Share Value based on latest NOSH - 36,650
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
RPS 116.62 98.89 93.72 78.89 0.00 0.00 0.24 -6.34%
EPS 9.79 5.00 2.51 0.38 0.00 -4.07 -4.08 -
DPS 1.34 1.11 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2137 0.2664 0.1587 0.0142 0.00 -0.0037 -0.0025 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.94 1.72 1.34 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.97 0.60 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.82 19.11 22.33 0.00 0.00 0.00 0.00 -100.00%
EY 11.34 5.23 4.48 0.00 0.00 0.00 0.00 -100.00%
DY 1.55 1.16 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.04 3.58 3.53 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/09/00 30/09/99 CAGR
Date 18/08/05 25/08/04 27/08/03 16/08/02 03/10/01 30/11/00 30/11/99 -
Price 2.00 1.48 1.74 1.00 0.00 0.00 0.00 -
P/RPS 0.76 0.83 0.78 0.06 0.00 0.00 0.00 -100.00%
P/EPS 9.09 16.44 29.00 12.50 0.00 0.00 0.00 -100.00%
EY 11.00 6.08 3.45 8.00 0.00 0.00 0.00 -100.00%
DY 1.50 1.35 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.17 3.08 4.58 3.33 0.00 0.00 0.00 -100.00%

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