[WASCO] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 10.62%
YoY- 173.53%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,509,549 1,643,597 2,849,463 3,282,108 1,371,120 1,523,966 2,287,848 -6.68%
PBT -176,836 -121,012 95,198 169,264 -199,383 -3,755 130,345 -
Tax -39,302 20,875 -48,704 -20,987 -7,102 -36,467 -37,743 0.67%
NP -216,138 -100,137 46,494 148,277 -206,485 -40,222 92,602 -
-
NP to SH -210,549 -89,369 53,952 146,901 -199,796 -32,884 102,654 -
-
Tax Rate - - 51.16% 12.40% - - 28.96% -
Total Cost 1,725,687 1,743,734 2,802,969 3,133,831 1,577,605 1,564,188 2,195,246 -3.92%
-
Net Worth 720,109 913,337 1,001,599 942,647 788,246 1,084,843 1,121,333 -7.10%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 7,704 - - - 11,623 39,922 -
Div Payout % - 0.00% - - - 0.00% 38.89% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 720,109 913,337 1,001,599 942,647 788,246 1,084,843 1,121,333 -7.10%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -14.32% -6.09% 1.63% 4.52% -15.06% -2.64% 4.05% -
ROE -29.24% -9.78% 5.39% 15.58% -25.35% -3.03% 9.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 194.95 212.35 369.84 424.78 177.42 196.67 295.84 -6.70%
EPS -27.19 -11.55 7.00 19.01 -25.85 -4.24 13.27 -
DPS 0.00 1.00 0.00 0.00 0.00 1.50 5.17 -
NAPS 0.93 1.18 1.30 1.22 1.02 1.40 1.45 -7.12%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 194.81 212.11 367.73 423.56 176.94 196.67 295.25 -6.68%
EPS -27.17 -11.53 6.96 18.96 -25.78 -4.24 13.25 -
DPS 0.00 0.99 0.00 0.00 0.00 1.50 5.15 -
NAPS 0.9293 1.1787 1.2926 1.2165 1.0172 1.40 1.4471 -7.10%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.75 0.50 0.71 1.27 0.94 0.71 1.38 -
P/RPS 0.38 0.24 0.19 0.30 0.53 0.36 0.47 -3.47%
P/EPS -2.76 -4.33 10.14 6.68 -3.64 -16.73 10.40 -
EY -36.26 -23.09 9.86 14.97 -27.50 -5.98 9.62 -
DY 0.00 2.00 0.00 0.00 0.00 2.11 3.75 -
P/NAPS 0.81 0.42 0.55 1.04 0.92 0.51 0.95 -2.61%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 30/08/19 30/08/18 28/08/17 30/08/16 28/08/15 -
Price 0.61 0.525 0.61 1.22 1.03 0.845 1.25 -
P/RPS 0.31 0.25 0.16 0.29 0.58 0.43 0.42 -4.93%
P/EPS -2.24 -4.55 8.71 6.42 -3.98 -19.91 9.42 -
EY -44.58 -21.99 11.48 15.58 -25.10 -5.02 10.62 -
DY 0.00 1.90 0.00 0.00 0.00 1.78 4.14 -
P/NAPS 0.66 0.44 0.47 1.00 1.01 0.60 0.86 -4.31%

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