[WCEHB] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -328.89%
YoY- -294.69%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 68,449 70,552 65,988 54,200 212,705 216,285 158,254 -42.71%
PBT -322,642 -179,073 -128,796 -121,536 70,152 86,145 81,044 -
Tax -1,044 -454 -1,282 12,752 -22,626 -26,002 -24,278 -87.65%
NP -323,686 -179,528 -130,078 -108,784 47,526 60,142 56,766 -
-
NP to SH -323,445 -179,378 -130,062 -108,784 47,526 60,142 56,766 -
-
Tax Rate - - - - 32.25% 30.18% 29.96% -
Total Cost 392,135 250,080 196,066 162,984 165,179 156,142 101,488 145.62%
-
Net Worth 228,844 397,914 455,747 496,207 563,520 517,543 496,702 -40.26%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - 18,992 28,383 -
Div Payout % - - - - - 31.58% 50.00% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 228,844 397,914 455,747 496,207 563,520 517,543 496,702 -40.26%
NOSH 473,799 473,707 474,737 477,122 473,546 474,810 473,050 0.10%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -472.89% -254.46% -197.12% -200.71% 22.34% 27.81% 35.87% -
ROE -141.34% -45.08% -28.54% -21.92% 8.43% 11.62% 11.43% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.45 14.89 13.90 11.36 44.92 45.55 33.45 -42.76%
EPS -68.30 -37.87 -27.40 -22.80 10.00 12.67 12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 0.483 0.84 0.96 1.04 1.19 1.09 1.05 -40.32%
Adjusted Per Share Value based on latest NOSH - 477,122
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 2.07 2.14 2.00 1.64 6.44 6.55 4.80 -42.83%
EPS -9.80 -5.44 -3.94 -3.30 1.44 1.82 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.58 0.86 -
NAPS 0.0693 0.1206 0.1381 0.1504 0.1707 0.1568 0.1505 -40.28%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.28 0.30 0.44 0.45 0.61 0.58 0.63 -
P/RPS 1.94 2.01 3.17 3.96 1.36 1.27 1.88 2.11%
P/EPS -0.41 -0.79 -1.61 -1.97 6.08 4.58 5.25 -
EY -243.81 -126.22 -62.27 -50.67 16.45 21.84 19.05 -
DY 0.00 0.00 0.00 0.00 0.00 6.90 9.52 -
P/NAPS 0.58 0.36 0.46 0.43 0.51 0.53 0.60 -2.22%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 17/12/04 24/09/04 -
Price 0.38 0.28 0.31 0.41 0.56 0.60 0.63 -
P/RPS 2.63 1.88 2.23 3.61 1.25 1.32 1.88 25.00%
P/EPS -0.56 -0.74 -1.13 -1.80 5.58 4.74 5.25 -
EY -179.65 -135.24 -88.38 -55.61 17.92 21.11 19.05 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 9.52 -
P/NAPS 0.79 0.33 0.32 0.39 0.47 0.55 0.60 20.06%

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