[WCEHB] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -147.23%
YoY- -305.37%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 20,400 0 17,857 17,990 18,834 19,888 19,775 2.52%
PBT -11,396 0 -21,847 -12,234 -3,988 2,136 28,710 -
Tax -756 0 -1,022 -1,060 -1,144 -940 -643 13.86%
NP -12,152 0 -22,869 -13,294 -5,132 1,196 28,067 -
-
NP to SH -12,696 0 -23,191 -13,721 -5,550 728 27,725 -
-
Tax Rate - - - - - 44.01% 2.24% -
Total Cost 32,552 0 40,726 31,285 23,966 18,692 -8,292 -
-
Net Worth 98,446 0 99,927 113,972 129,370 145,782 124,182 -16.99%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 98,446 0 99,927 113,972 129,370 145,782 124,182 -16.99%
NOSH 528,999 515,355 515,355 514,549 555,000 606,666 517,644 1.75%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -59.57% 0.00% -128.07% -73.90% -27.25% 6.01% 141.93% -
ROE -12.90% 0.00% -23.21% -12.04% -4.29% 0.50% 22.33% -
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.86 0.00 3.46 3.50 3.39 3.28 3.82 0.83%
EPS -2.40 0.00 -4.50 -2.67 -1.00 0.12 5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1861 0.00 0.1939 0.2215 0.2331 0.2403 0.2399 -18.42%
Adjusted Per Share Value based on latest NOSH - 536,857
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.68 0.00 0.60 0.60 0.63 0.67 0.66 2.42%
EPS -0.42 0.00 -0.78 -0.46 -0.19 0.02 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.00 0.0334 0.0381 0.0433 0.0488 0.0416 -16.95%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.96 1.01 0.875 1.05 1.05 1.20 1.34 -
P/RPS 24.89 0.00 25.25 30.03 30.94 36.60 35.08 -24.06%
P/EPS -40.00 0.00 -19.44 -39.37 -105.00 1,000.00 25.02 -
EY -2.50 0.00 -5.14 -2.54 -0.95 0.10 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 0.00 4.51 4.74 4.50 4.99 5.59 -6.21%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 28/06/13 - 29/03/13 28/12/12 26/09/12 27/06/12 30/03/12 -
Price 1.12 0.00 1.01 1.07 1.01 1.02 1.24 -
P/RPS 29.04 0.00 29.15 30.60 29.76 31.11 32.46 -8.54%
P/EPS -46.67 0.00 -22.44 -40.13 -101.00 850.00 23.15 -
EY -2.14 0.00 -4.46 -2.49 -0.99 0.12 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.02 0.00 5.21 4.83 4.33 4.24 5.17 12.98%

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