[WWE] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 38.51%
YoY- 67.97%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 58,218 37,162 23,328 32,080 21,242 25,384 29,808 56.31%
PBT 3,466 3,532 3,476 -7,934 -6,386 -8,238 -9,096 -
Tax -338 -124 -916 4,014 10 22 28 -
NP 3,128 3,408 2,560 -3,920 -6,376 -8,216 -9,068 -
-
NP to SH 3,128 3,408 2,712 -3,920 -6,375 -8,216 -9,068 -
-
Tax Rate 9.75% 3.51% 26.35% - - - - -
Total Cost 55,090 33,754 20,768 36,000 27,618 33,600 38,876 26.18%
-
Net Worth 60,729 60,263 59,012 58,119 55,560 57,454 59,032 1.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 60,729 60,263 59,012 58,119 55,560 57,454 59,032 1.90%
NOSH 41,595 41,560 41,558 41,219 41,155 41,038 40,994 0.97%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.37% 9.17% 10.97% -12.22% -30.02% -32.37% -30.42% -
ROE 5.15% 5.66% 4.60% -6.74% -11.47% -14.30% -15.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 139.96 89.42 56.13 77.83 51.61 61.85 72.71 54.80%
EPS 7.52 8.20 6.16 -9.51 -15.49 -20.02 -22.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.42 1.41 1.35 1.40 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 41,208
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.17 88.20 55.37 76.14 50.41 60.24 70.74 56.31%
EPS 7.42 8.09 6.44 -9.30 -15.13 -19.50 -21.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4413 1.4303 1.4006 1.3794 1.3186 1.3636 1.401 1.91%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.23 1.38 1.65 1.74 1.57 1.80 1.75 -
P/RPS 0.88 1.54 2.94 2.24 3.04 2.91 2.41 -48.94%
P/EPS 16.36 16.83 25.28 -18.30 -10.14 -8.99 -7.91 -
EY 6.11 5.94 3.96 -5.47 -9.87 -11.12 -12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 1.16 1.23 1.16 1.29 1.22 -22.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 26/11/04 25/08/04 26/05/04 24/02/04 -
Price 1.07 1.15 1.54 1.52 1.32 1.71 1.85 -
P/RPS 0.76 1.29 2.74 1.95 2.56 2.76 2.54 -55.29%
P/EPS 14.23 14.02 23.60 -15.98 -8.52 -8.54 -8.36 -
EY 7.03 7.13 4.24 -6.26 -11.73 -11.71 -11.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 1.08 1.08 0.98 1.22 1.28 -31.25%

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