[WWTKH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.61%
YoY- 68.25%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 50,028 49,652 51,729 52,686 53,096 54,407 53,897 -4.84%
PBT -2,865 -3,698 -4,401 -5,468 -6,984 -10,538 -13,236 -63.98%
Tax 312 292 292 292 292 293 292 4.51%
NP -2,552 -3,406 -4,109 -5,176 -6,692 -10,245 -12,944 -66.15%
-
NP to SH -2,552 -3,406 -4,109 -5,176 -6,692 -10,245 -12,944 -66.15%
-
Tax Rate - - - - - - - -
Total Cost 52,581 53,058 55,838 57,862 59,788 64,652 66,841 -14.79%
-
Net Worth 12,423 12,037 12,374 12,708 13,709 14,938 13,546 -5.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 12,423 12,037 12,374 12,708 13,709 14,938 13,546 -5.61%
NOSH 465,312 466,575 466,969 462,142 464,722 451,321 451,534 2.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -5.10% -6.86% -7.94% -9.82% -12.60% -18.83% -24.02% -
ROE -20.55% -28.29% -33.21% -40.73% -48.81% -68.58% -95.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.75 10.64 11.08 11.40 11.43 12.06 11.94 -6.76%
EPS -0.55 -0.73 -0.88 -1.12 -1.44 -2.27 -2.87 -66.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0258 0.0265 0.0275 0.0295 0.0331 0.03 -7.48%
Adjusted Per Share Value based on latest NOSH - 449,090
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.52 10.44 10.88 11.08 11.17 11.44 11.33 -4.82%
EPS -0.54 -0.72 -0.86 -1.09 -1.41 -2.15 -2.72 -66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0253 0.026 0.0267 0.0288 0.0314 0.0285 -5.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.09 0.09 0.085 0.08 0.075 0.08 0.08 -
P/RPS 0.84 0.85 0.77 0.70 0.66 0.66 0.67 16.28%
P/EPS -16.41 -12.33 -9.66 -7.14 -5.21 -3.52 -2.79 226.19%
EY -6.10 -8.11 -10.35 -14.00 -19.20 -28.38 -35.83 -69.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.49 3.21 2.91 2.54 2.42 2.67 16.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 28/02/14 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 -
Price 0.08 0.09 0.08 0.10 0.085 0.06 0.09 -
P/RPS 0.74 0.85 0.72 0.88 0.74 0.50 0.75 -0.89%
P/EPS -14.58 -12.33 -9.09 -8.93 -5.90 -2.64 -3.14 178.58%
EY -6.86 -8.11 -11.00 -11.20 -16.94 -37.83 -31.85 -64.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.49 3.02 3.64 2.88 1.81 3.00 0.00%

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