[WWTKH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.1%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 52,686 53,096 54,407 53,897 55,956 62,336 70,340 -17.53%
PBT -5,468 -6,984 -10,538 -13,236 -16,292 -17,428 -15,131 -49.29%
Tax 292 292 293 292 292 296 345 -10.53%
NP -5,176 -6,692 -10,245 -12,944 -16,000 -17,132 -14,786 -50.36%
-
NP to SH -5,176 -6,692 -10,245 -12,944 -16,000 -17,132 -14,786 -50.36%
-
Tax Rate - - - - - - - -
Total Cost 57,862 59,788 64,652 66,841 71,956 79,468 85,126 -22.71%
-
Net Worth 12,708 13,709 14,938 13,546 15,146 17,845 20,608 -27.57%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,708 13,709 14,938 13,546 15,146 17,845 20,608 -27.57%
NOSH 462,142 464,722 451,321 451,534 449,438 446,145 415,490 7.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -9.82% -12.60% -18.83% -24.02% -28.59% -27.48% -21.02% -
ROE -40.73% -48.81% -68.58% -95.56% -105.64% -96.00% -71.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.40 11.43 12.06 11.94 12.45 13.97 16.93 -23.19%
EPS -1.12 -1.44 -2.27 -2.87 -3.56 -3.84 -3.56 -53.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0295 0.0331 0.03 0.0337 0.04 0.0496 -32.53%
Adjusted Per Share Value based on latest NOSH - 449,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.08 11.17 11.44 11.33 11.77 13.11 14.79 -17.52%
EPS -1.09 -1.41 -2.15 -2.72 -3.36 -3.60 -3.11 -50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0288 0.0314 0.0285 0.0318 0.0375 0.0433 -27.57%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.075 0.08 0.08 0.09 0.12 0.07 -
P/RPS 0.70 0.66 0.66 0.67 0.72 0.86 0.41 42.89%
P/EPS -7.14 -5.21 -3.52 -2.79 -2.53 -3.13 -1.97 136.13%
EY -14.00 -19.20 -28.38 -35.83 -39.56 -32.00 -50.84 -57.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.54 2.42 2.67 2.67 3.00 1.41 62.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 07/05/12 28/02/12 -
Price 0.10 0.085 0.06 0.09 0.08 0.10 0.09 -
P/RPS 0.88 0.74 0.50 0.75 0.64 0.72 0.53 40.26%
P/EPS -8.93 -5.90 -2.64 -3.14 -2.25 -2.60 -2.53 131.99%
EY -11.20 -16.94 -37.83 -31.85 -44.50 -38.40 -39.54 -56.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.88 1.81 3.00 2.37 2.50 1.81 59.39%

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