[WWTKH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.85%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,729 52,686 53,096 54,407 53,897 55,956 62,336 -11.68%
PBT -4,401 -5,468 -6,984 -10,538 -13,236 -16,292 -17,428 -60.01%
Tax 292 292 292 293 292 292 296 -0.90%
NP -4,109 -5,176 -6,692 -10,245 -12,944 -16,000 -17,132 -61.36%
-
NP to SH -4,109 -5,176 -6,692 -10,245 -12,944 -16,000 -17,132 -61.36%
-
Tax Rate - - - - - - - -
Total Cost 55,838 57,862 59,788 64,652 66,841 71,956 79,468 -20.94%
-
Net Worth 12,374 12,708 13,709 14,938 13,546 15,146 17,845 -21.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,374 12,708 13,709 14,938 13,546 15,146 17,845 -21.64%
NOSH 466,969 462,142 464,722 451,321 451,534 449,438 446,145 3.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.94% -9.82% -12.60% -18.83% -24.02% -28.59% -27.48% -
ROE -33.21% -40.73% -48.81% -68.58% -95.56% -105.64% -96.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.08 11.40 11.43 12.06 11.94 12.45 13.97 -14.30%
EPS -0.88 -1.12 -1.44 -2.27 -2.87 -3.56 -3.84 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0275 0.0295 0.0331 0.03 0.0337 0.04 -23.98%
Adjusted Per Share Value based on latest NOSH - 447,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.88 11.08 11.17 11.44 11.33 11.77 13.11 -11.67%
EPS -0.86 -1.09 -1.41 -2.15 -2.72 -3.36 -3.60 -61.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0267 0.0288 0.0314 0.0285 0.0318 0.0375 -21.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.08 0.075 0.08 0.08 0.09 0.12 -
P/RPS 0.77 0.70 0.66 0.66 0.67 0.72 0.86 -7.09%
P/EPS -9.66 -7.14 -5.21 -3.52 -2.79 -2.53 -3.13 111.83%
EY -10.35 -14.00 -19.20 -28.38 -35.83 -39.56 -32.00 -52.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.91 2.54 2.42 2.67 2.67 3.00 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 07/05/12 -
Price 0.08 0.10 0.085 0.06 0.09 0.08 0.10 -
P/RPS 0.72 0.88 0.74 0.50 0.75 0.64 0.72 0.00%
P/EPS -9.09 -8.93 -5.90 -2.64 -3.14 -2.25 -2.60 130.17%
EY -11.00 -11.20 -16.94 -37.83 -31.85 -44.50 -38.40 -56.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.64 2.88 1.81 3.00 2.37 2.50 13.41%

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