[WWTKH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 108.56%
YoY- 107.91%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 103,097 100,290 93,732 25,161 14,348 12,670 12,602 304.45%
PBT 2,002 -1,756 -7,076 1,182 -10,652 -12,566 -11,254 -
Tax -853 -250 0 -270 0 -20 -26 918.33%
NP 1,149 -2,006 -7,076 912 -10,652 -12,586 -11,281 -
-
NP to SH 1,149 -2,006 -7,076 912 -10,652 -12,586 -11,281 -
-
Tax Rate 42.61% - - 22.84% - - - -
Total Cost 101,948 102,296 100,808 24,249 25,000 25,256 23,883 162.44%
-
Net Worth 73,481 72,046 71,602 14,072 -162,951 -160,672 -156,320 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 73,481 72,046 71,602 14,072 -162,951 -160,672 -156,320 -
NOSH 141,311 141,267 140,396 27,062 54,681 54,650 54,657 88.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.11% -2.00% -7.55% 3.62% -74.24% -99.34% -89.52% -
ROE 1.56% -2.78% -9.88% 6.48% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.96 70.99 66.76 92.97 26.24 23.18 23.06 115.06%
EPS 0.81 -1.42 -5.04 3.37 -19.48 -23.03 -20.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.52 -2.98 -2.94 -2.86 -
Adjusted Per Share Value based on latest NOSH - 107,096
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.68 21.09 19.71 5.29 3.02 2.66 2.65 304.46%
EPS 0.24 -0.42 -1.49 0.19 -2.24 -2.65 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.1515 0.1506 0.0296 -0.3427 -0.3379 -0.3287 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.51 0.47 0.72 0.99 0.00 0.00 0.00 -
P/RPS 0.70 0.66 1.08 1.06 0.00 0.00 0.00 -
P/EPS 62.70 -33.10 -14.29 29.38 0.00 0.00 0.00 -
EY 1.59 -3.02 -7.00 3.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 1.41 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 28/05/04 25/03/04 19/11/03 29/08/03 29/05/03 -
Price 0.49 0.40 0.50 0.77 0.00 0.00 0.00 -
P/RPS 0.67 0.56 0.75 0.83 0.00 0.00 0.00 -
P/EPS 60.25 -28.17 -9.92 22.85 0.00 0.00 0.00 -
EY 1.66 -3.55 -10.08 4.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.98 1.48 0.00 0.00 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