[WASCO] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 126.49%
YoY- -97.74%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Revenue 1,715,424 768,668 753,288 763,340 546,448 0 0 -
PBT 76,936 63,676 85,516 81,616 1,116,428 -30,700 0 -
Tax -31,192 -34,312 -56,552 -57,520 -39,780 30,700 0 -
NP 45,744 29,364 28,964 24,096 1,076,648 0 0 -
-
NP to SH 12,672 29,364 28,964 24,296 1,076,648 -30,700 0 -
-
Tax Rate 40.54% 53.89% 66.13% 70.48% 3.56% - - -
Total Cost 1,669,680 739,304 724,324 739,244 -530,200 0 0 -
-
Net Worth 352,439 171,290 148,268 115,406 4,591,586 0 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Net Worth 352,439 171,290 148,268 115,406 4,591,586 0 0 -
NOSH 395,999 349,571 344,809 319,684 15,833,058 35,881 35,871 61.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
NP Margin 2.67% 3.82% 3.85% 3.16% 197.03% 0.00% 0.00% -
ROE 3.60% 17.14% 19.53% 21.05% 23.45% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
RPS 433.19 219.89 218.46 238.78 3.45 0.00 0.00 -
EPS 3.20 8.40 8.40 7.60 6.80 -85.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.49 0.43 0.361 0.29 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,684
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
RPS 221.38 99.20 97.21 98.51 70.52 0.00 0.00 -
EPS 1.64 3.79 3.74 3.14 138.94 -3.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4548 0.2211 0.1913 0.1489 5.9255 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.08 1.88 2.10 0.90 0.00 0.00 0.00 -
P/RPS 0.48 0.85 0.96 0.38 0.00 0.00 0.00 -
P/EPS 65.00 22.38 25.00 11.84 0.00 0.00 0.00 -
EY 1.54 4.47 4.00 8.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 3.84 4.88 2.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Date 19/06/06 24/05/05 26/05/04 28/05/03 04/07/02 30/08/00 31/05/01 -
Price 2.21 1.82 1.60 0.98 0.00 0.00 0.00 -
P/RPS 0.51 0.83 0.73 0.41 0.00 0.00 0.00 -
P/EPS 69.06 21.67 19.05 12.89 0.00 0.00 0.00 -
EY 1.45 4.62 5.25 7.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.71 3.72 2.71 0.00 0.00 0.00 -

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