[WASCO] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.89%
YoY- -56.85%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,746,484 2,042,108 1,716,624 1,715,424 768,668 753,288 763,340 14.77%
PBT 220,104 132,724 142,608 76,936 63,676 85,516 81,616 17.96%
Tax -25,556 688 -40,020 -31,192 -34,312 -56,552 -57,520 -12.63%
NP 194,548 133,412 102,588 45,744 29,364 28,964 24,096 41.59%
-
NP to SH 102,896 115,996 72,144 12,672 29,364 28,964 24,296 27.16%
-
Tax Rate 11.61% -0.52% 28.06% 40.54% 53.89% 66.13% 70.48% -
Total Cost 1,551,936 1,908,696 1,614,036 1,669,680 739,304 724,324 739,244 13.14%
-
Net Worth 938,169 743,739 0 352,439 171,290 148,268 115,406 41.75%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 938,169 743,739 0 352,439 171,290 148,268 115,406 41.75%
NOSH 756,588 682,329 400,800 395,999 349,571 344,809 319,684 15.42%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.14% 6.53% 5.98% 2.67% 3.82% 3.85% 3.16% -
ROE 10.97% 15.60% 0.00% 3.60% 17.14% 19.53% 21.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 230.84 299.28 428.30 433.19 219.89 218.46 238.78 -0.56%
EPS 13.60 17.00 11.48 3.20 8.40 8.40 7.60 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.09 0.00 0.89 0.49 0.43 0.361 22.81%
Adjusted Per Share Value based on latest NOSH - 395,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 225.39 263.54 221.53 221.38 99.20 97.21 98.51 14.77%
EPS 13.28 14.97 9.31 1.64 3.79 3.74 3.14 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2107 0.9598 0.00 0.4548 0.2211 0.1913 0.1489 41.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.30 2.07 2.70 2.08 1.88 2.10 0.90 -
P/RPS 0.56 0.69 0.63 0.48 0.85 0.96 0.38 6.66%
P/EPS 9.56 12.18 15.00 65.00 22.38 25.00 11.84 -3.49%
EY 10.46 8.21 6.67 1.54 4.47 4.00 8.44 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.90 0.00 2.34 3.84 4.88 2.49 -13.39%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 25/05/07 19/06/06 24/05/05 26/05/04 28/05/03 -
Price 1.81 2.37 3.66 2.21 1.82 1.60 0.98 -
P/RPS 0.78 0.79 0.85 0.51 0.83 0.73 0.41 11.30%
P/EPS 13.31 13.94 20.33 69.06 21.67 19.05 12.89 0.53%
EY 7.51 7.17 4.92 1.45 4.62 5.25 7.76 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.17 0.00 2.48 3.71 3.72 2.71 -9.78%

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