[WWTKH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.6%
YoY- 14.08%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,338 68,016 82,796 84,877 90,082 94,000 95,647 -19.34%
PBT -16,962 -10,752 -28,860 -16,852 -15,114 -13,760 -24,462 -21.71%
Tax 94 96 333 125 126 4 90 2.94%
NP -16,868 -10,656 -28,527 -16,726 -14,988 -13,756 -24,372 -21.80%
-
NP to SH -16,868 -10,656 -28,527 -16,726 -14,988 -13,756 -24,372 -21.80%
-
Tax Rate - - - - - - - -
Total Cost 86,206 78,672 111,323 101,603 105,070 107,756 120,019 -19.84%
-
Net Worth 25,995 31,852 23,069 37,490 43,234 46,238 34,872 -17.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,995 31,852 23,069 37,490 43,234 46,238 34,872 -17.83%
NOSH 288,835 289,565 288,373 288,390 288,230 288,991 193,736 30.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -24.33% -15.67% -34.45% -19.71% -16.64% -14.63% -25.48% -
ROE -64.89% -33.45% -123.65% -44.62% -34.67% -29.75% -69.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.01 23.49 28.71 29.43 31.25 32.53 49.37 -38.23%
EPS -5.84 -3.68 -9.89 -5.80 -5.20 -4.76 -12.58 -40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.08 0.13 0.15 0.16 0.18 -37.08%
Adjusted Per Share Value based on latest NOSH - 288,628
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.58 14.30 17.41 17.85 18.94 19.77 20.11 -19.34%
EPS -3.55 -2.24 -6.00 -3.52 -3.15 -2.89 -5.12 -21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.067 0.0485 0.0788 0.0909 0.0972 0.0733 -17.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.18 0.16 0.14 0.15 0.14 0.13 0.13 -
P/RPS 0.75 0.68 0.49 0.51 0.45 0.40 0.26 103.03%
P/EPS -3.08 -4.35 -1.42 -2.59 -2.69 -2.73 -1.03 107.97%
EY -32.44 -23.00 -70.66 -38.67 -37.14 -36.62 -96.77 -51.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.45 1.75 1.15 0.93 0.81 0.72 97.97%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 26/05/10 25/02/10 11/11/09 20/08/09 14/05/09 25/02/09 -
Price 0.14 0.14 0.16 0.17 0.11 0.15 0.14 -
P/RPS 0.58 0.60 0.56 0.58 0.35 0.46 0.28 62.71%
P/EPS -2.40 -3.80 -1.62 -2.93 -2.12 -3.15 -1.11 67.44%
EY -41.71 -26.29 -61.83 -34.12 -47.27 -31.73 -89.86 -40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.27 2.00 1.31 0.73 0.94 0.78 58.94%

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