[WCEHB] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -60.01%
YoY- -485.66%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 31,538 35,364 50,354 41,850 40,850 39,412 43,949 -19.89%
PBT -7,976 -12,516 -34,850 -38,864 -24,848 248 10,808 -
Tax -1,218 -740 -182 -106 92 0 -28 1145.45%
NP -9,194 -13,256 -35,032 -38,970 -24,756 248 10,780 -
-
NP to SH -9,498 -13,568 -34,293 -38,113 -23,820 1,000 11,241 -
-
Tax Rate - - - - - 0.00% 0.26% -
Total Cost 40,732 48,620 85,386 80,821 65,606 39,164 33,169 14.71%
-
Net Worth 83,297 86,399 87,226 92,736 108,126 62,925 117,307 -20.45%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 83,297 86,399 87,226 92,736 108,126 62,925 117,307 -20.45%
NOSH 474,900 484,571 472,514 470,745 472,374 249,999 468,291 0.94%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -29.15% -37.48% -69.57% -93.12% -60.60% 0.63% 24.53% -
ROE -11.40% -15.70% -39.32% -41.10% -22.03% 1.59% 9.58% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.64 7.30 10.66 8.89 8.65 15.76 9.38 -20.62%
EPS -2.00 -2.80 -7.20 8.00 -5.00 0.40 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1783 0.1846 0.197 0.2289 0.2517 0.2505 -21.19%
Adjusted Per Share Value based on latest NOSH - 469,685
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.06 1.18 1.69 1.40 1.37 1.32 1.47 -19.63%
EPS -0.32 -0.45 -1.15 -1.28 -0.80 0.03 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0289 0.0292 0.031 0.0362 0.0211 0.0393 -20.46%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.92 0.44 0.46 0.29 0.36 0.32 0.22 -
P/RPS 13.85 6.03 4.32 3.26 4.16 2.03 2.34 228.27%
P/EPS -46.00 -15.71 -6.34 -3.58 -7.14 80.00 9.17 -
EY -2.17 -6.36 -15.78 -27.92 -14.01 1.25 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 2.47 2.49 1.47 1.57 1.27 0.88 230.01%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 25/03/10 14/12/09 29/09/09 19/06/09 30/03/09 -
Price 0.95 0.98 0.46 0.34 0.34 0.35 0.17 -
P/RPS 14.31 13.43 4.32 3.82 3.93 2.22 1.81 298.36%
P/EPS -47.50 -35.00 -6.34 -4.20 -6.74 87.50 7.08 -
EY -2.11 -2.86 -15.78 -23.81 -14.83 1.14 14.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 5.50 2.49 1.73 1.49 1.39 0.68 300.53%

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