[WWTKH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.17%
YoY- -3.03%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 69,980 69,200 69,574 69,241 69,338 68,016 82,796 -10.63%
PBT -13,772 -13,200 -17,554 -17,328 -16,962 -10,752 -28,860 -39.01%
Tax 398 512 978 94 94 96 333 12.65%
NP -13,374 -12,688 -16,576 -17,233 -16,868 -10,656 -28,527 -39.73%
-
NP to SH -13,374 -12,688 -16,576 -17,233 -16,868 -10,656 -28,527 -39.73%
-
Tax Rate - - - - - - - -
Total Cost 83,354 81,888 86,150 86,474 86,206 78,672 111,323 -17.58%
-
Net Worth 25,700 24,972 20,841 23,080 25,995 31,852 23,069 7.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,700 24,972 20,841 23,080 25,995 31,852 23,069 7.48%
NOSH 381,306 312,156 288,260 288,504 288,835 289,565 288,373 20.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -19.11% -18.34% -23.82% -24.89% -24.33% -15.67% -34.45% -
ROE -52.04% -50.81% -79.53% -74.67% -64.89% -33.45% -123.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.35 22.17 24.14 24.00 24.01 23.49 28.71 -25.86%
EPS -3.50 -4.04 -5.75 -5.97 -5.84 -3.68 -9.89 -50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.08 0.0723 0.08 0.09 0.11 0.08 -10.82%
Adjusted Per Share Value based on latest NOSH - 287,884
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.72 14.55 14.63 14.56 14.58 14.30 17.41 -10.61%
EPS -2.81 -2.67 -3.49 -3.62 -3.55 -2.24 -6.00 -39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0525 0.0438 0.0485 0.0547 0.067 0.0485 7.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.10 0.10 0.12 0.13 0.18 0.16 0.14 -
P/RPS 0.54 0.45 0.50 0.54 0.75 0.68 0.49 6.71%
P/EPS -2.85 -2.46 -2.09 -2.18 -3.08 -4.35 -1.42 59.31%
EY -35.07 -40.65 -47.92 -45.95 -32.44 -23.00 -70.66 -37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.25 1.66 1.63 2.00 1.45 1.75 -10.59%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 09/11/10 10/08/10 26/05/10 25/02/10 -
Price 0.08 0.10 0.105 0.13 0.14 0.14 0.16 -
P/RPS 0.44 0.45 0.44 0.54 0.58 0.60 0.56 -14.88%
P/EPS -2.28 -2.46 -1.83 -2.18 -2.40 -3.80 -1.62 25.66%
EY -43.84 -40.65 -54.77 -45.95 -41.71 -26.29 -61.83 -20.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.45 1.63 1.56 1.27 2.00 -29.32%

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