[WWTKH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -11.48%
YoY- 51.02%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 97,045 98,660 98,956 104,666 105,338 99,732 93,972 2.16%
PBT -19,585 -17,348 -3,624 -24,530 -21,932 -21,762 -23,284 -10.86%
Tax 117 176 0 79 -1 0 0 -
NP -19,468 -17,172 -3,624 -24,451 -21,933 -21,762 -23,284 -11.21%
-
NP to SH -19,468 -17,172 -3,624 -24,451 -21,933 -21,762 -23,284 -11.21%
-
Tax Rate - - - - - - - -
Total Cost 116,513 115,832 102,580 129,117 127,271 121,494 117,256 -0.42%
-
Net Worth 34,031 37,205 41,704 42,896 44,343 50,044 54,348 -26.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 34,031 37,205 41,704 42,896 44,343 50,044 54,348 -26.74%
NOSH 162,053 143,100 143,809 142,988 143,043 142,982 143,022 8.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -20.06% -17.41% -3.66% -23.36% -20.82% -21.82% -24.78% -
ROE -57.21% -46.15% -8.69% -57.00% -49.46% -43.49% -42.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.88 68.94 68.81 73.20 73.64 69.75 65.70 -5.98%
EPS -12.01 -12.00 -2.52 -17.10 -15.33 -15.22 -16.28 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.29 0.30 0.31 0.35 0.38 -32.58%
Adjusted Per Share Value based on latest NOSH - 143,130
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.41 20.75 20.81 22.01 22.15 20.97 19.76 2.17%
EPS -4.09 -3.61 -0.76 -5.14 -4.61 -4.58 -4.90 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0782 0.0877 0.0902 0.0932 0.1052 0.1143 -26.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.30 0.31 0.30 0.28 0.31 0.31 -
P/RPS 0.28 0.44 0.45 0.41 0.38 0.44 0.47 -29.13%
P/EPS -1.42 -2.50 -12.30 -1.75 -1.83 -2.04 -1.90 -17.60%
EY -70.67 -40.00 -8.13 -57.00 -54.76 -49.10 -52.52 21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.07 1.00 0.90 0.89 0.82 -0.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 19/08/08 29/05/08 28/02/08 09/11/07 08/08/07 31/05/07 -
Price 0.14 0.23 0.31 0.30 0.30 0.32 0.31 -
P/RPS 0.23 0.33 0.45 0.41 0.41 0.46 0.47 -37.81%
P/EPS -1.17 -1.92 -12.30 -1.75 -1.96 -2.10 -1.90 -27.55%
EY -85.81 -52.17 -8.13 -57.00 -51.11 -47.56 -52.52 38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 1.07 1.00 0.97 0.91 0.82 -12.56%

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