[WASCO] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 67.27%
YoY- 233.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 454,953 359,602 259,658 194,803 172,285 305,645 0 -
PBT 26,351 5,926 46,410 15,158 10,476 287,832 0 -
Tax -6,621 -7,613 -4,999 -7,029 -6,844 -286,366 0 -
NP 19,730 -1,687 41,411 8,129 3,632 1,466 0 -
-
NP to SH 17,824 -2,969 30,607 12,112 3,632 1,466 0 -
-
Tax Rate 25.13% 128.47% 10.77% 46.37% 65.33% 99.49% - -
Total Cost 435,223 361,289 218,247 186,674 168,653 304,179 0 -
-
Net Worth 524,235 322,878 165,071 242,239 125,469 10,995 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,484 5,566 5,158 5,046 - - - -
Div Payout % 58.82% 0.00% 16.85% 41.67% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 524,235 322,878 165,071 242,239 125,469 10,995 0 -
NOSH 524,235 371,124 343,898 504,666 330,181 36,650 35,868 56.33%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.34% -0.47% 15.95% 4.17% 2.11% 0.48% 0.00% -
ROE 3.40% -0.92% 18.54% 5.00% 2.89% 13.33% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 86.78 96.90 75.50 38.60 52.18 833.96 0.00 -
EPS 2.81 -0.80 8.90 2.40 1.10 4.00 0.00 -
DPS 2.00 1.50 1.50 1.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 0.48 0.48 0.38 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 504,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 58.71 46.41 33.51 25.14 22.23 39.44 0.00 -
EPS 2.30 -0.38 3.95 1.56 0.47 0.19 0.00 -
DPS 1.35 0.72 0.67 0.65 0.00 0.00 0.00 -
NAPS 0.6765 0.4167 0.213 0.3126 0.1619 0.0142 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.72 2.30 1.94 1.72 1.34 0.00 0.00 -
P/RPS 4.29 2.37 2.57 4.46 2.57 0.00 0.00 -
P/EPS 109.41 -287.50 21.80 71.67 121.82 0.00 0.00 -
EY 0.91 -0.35 4.59 1.40 0.82 0.00 0.00 -
DY 0.54 0.65 0.77 0.58 0.00 0.00 0.00 -
P/NAPS 3.72 2.64 4.04 3.58 3.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 16/08/02 03/10/01 -
Price 3.64 2.23 2.00 1.48 1.74 1.00 0.00 -
P/RPS 4.19 2.30 2.65 3.83 3.33 0.12 0.00 -
P/EPS 107.06 -278.75 22.47 61.67 158.18 25.00 0.00 -
EY 0.93 -0.36 4.45 1.62 0.63 4.00 0.00 -
DY 0.55 0.67 0.75 0.68 0.00 0.00 0.00 -
P/NAPS 3.64 2.56 4.17 3.08 4.58 3.33 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