[WWE] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 22.41%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 37,162 23,328 32,080 21,242 25,384 29,808 13,158 99.67%
PBT 3,532 3,476 -7,934 -6,386 -8,238 -9,096 -12,192 -
Tax -124 -916 4,014 10 22 28 -48 88.16%
NP 3,408 2,560 -3,920 -6,376 -8,216 -9,068 -12,240 -
-
NP to SH 3,408 2,712 -3,920 -6,375 -8,216 -9,068 -12,240 -
-
Tax Rate 3.51% 26.35% - - - - - -
Total Cost 33,754 20,768 36,000 27,618 33,600 38,876 25,398 20.85%
-
Net Worth 60,263 59,012 58,119 55,560 57,454 59,032 60,935 -0.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,263 59,012 58,119 55,560 57,454 59,032 60,935 -0.73%
NOSH 41,560 41,558 41,219 41,155 41,038 40,994 40,623 1.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.17% 10.97% -12.22% -30.02% -32.37% -30.42% -93.02% -
ROE 5.66% 4.60% -6.74% -11.47% -14.30% -15.36% -20.09% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 89.42 56.13 77.83 51.61 61.85 72.71 32.39 96.67%
EPS 8.20 6.16 -9.51 -15.49 -20.02 -22.12 -30.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.41 1.35 1.40 1.44 1.50 -2.23%
Adjusted Per Share Value based on latest NOSH - 41,218
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 88.20 55.37 76.14 50.41 60.24 70.74 31.23 99.67%
EPS 8.09 6.44 -9.30 -15.13 -19.50 -21.52 -29.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4303 1.4006 1.3794 1.3186 1.3636 1.401 1.4462 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.38 1.65 1.74 1.57 1.80 1.75 2.15 -
P/RPS 1.54 2.94 2.24 3.04 2.91 2.41 6.64 -62.21%
P/EPS 16.83 25.28 -18.30 -10.14 -8.99 -7.91 -7.14 -
EY 5.94 3.96 -5.47 -9.87 -11.12 -12.64 -14.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.23 1.16 1.29 1.22 1.43 -23.84%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 26/11/04 25/08/04 26/05/04 24/02/04 18/11/03 -
Price 1.15 1.54 1.52 1.32 1.71 1.85 1.94 -
P/RPS 1.29 2.74 1.95 2.56 2.76 2.54 5.99 -64.03%
P/EPS 14.02 23.60 -15.98 -8.52 -8.54 -8.36 -6.44 -
EY 7.13 4.24 -6.26 -11.73 -11.71 -11.96 -15.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 1.08 0.98 1.22 1.28 1.29 -27.86%

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