[WCEHB] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -17.88%
YoY- 120.83%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 18,834 19,888 19,775 19,745 21,930 25,008 27,995 -23.23%
PBT -3,988 2,136 28,710 7,514 8,734 6,056 -46,489 -80.57%
Tax -1,144 -940 -643 -448 -190 -1,616 -4,133 -57.56%
NP -5,132 1,196 28,067 7,066 8,544 4,440 -50,622 -78.28%
-
NP to SH -5,550 728 27,725 6,681 8,136 3,992 -50,787 -77.17%
-
Tax Rate - 44.01% 2.24% 5.96% 2.18% 26.68% - -
Total Cost 23,966 18,692 -8,292 12,678 13,386 20,568 78,617 -54.73%
-
Net Worth 129,370 145,782 124,182 98,616 99,360 0 89,402 27.96%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 129,370 145,782 124,182 98,616 99,360 0 89,402 27.96%
NOSH 555,000 606,666 517,644 501,099 508,499 498,999 476,811 10.66%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -27.25% 6.01% 141.93% 35.79% 38.96% 17.75% -180.83% -
ROE -4.29% 0.50% 22.33% 6.78% 8.19% 0.00% -56.81% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 3.39 3.28 3.82 3.94 4.31 5.01 5.87 -30.67%
EPS -1.00 0.12 5.30 1.33 1.60 0.84 -10.70 -79.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2331 0.2403 0.2399 0.1968 0.1954 0.00 0.1875 15.63%
Adjusted Per Share Value based on latest NOSH - 502,999
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.63 0.67 0.66 0.66 0.73 0.84 0.94 -23.43%
EPS -0.19 0.02 0.93 0.22 0.27 0.13 -1.70 -76.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0488 0.0416 0.033 0.0333 0.00 0.0299 28.02%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.05 1.20 1.34 1.03 1.12 1.27 1.53 -
P/RPS 30.94 36.60 35.08 26.14 25.97 25.34 26.06 12.13%
P/EPS -105.00 1,000.00 25.02 77.25 70.00 158.75 -14.36 277.18%
EY -0.95 0.10 4.00 1.29 1.43 0.63 -6.96 -73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.99 5.59 5.23 5.73 0.00 8.16 -32.77%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 30/03/12 29/12/11 29/09/11 17/06/11 31/03/11 -
Price 1.01 1.02 1.24 1.19 0.99 1.20 1.53 -
P/RPS 29.76 31.11 32.46 30.20 22.96 23.94 26.06 9.26%
P/EPS -101.00 850.00 23.15 89.25 61.88 150.00 -14.36 267.53%
EY -0.99 0.12 4.32 1.12 1.62 0.67 -6.96 -72.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.24 5.17 6.05 5.07 0.00 8.16 -34.48%

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