[WCEHB] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -40.01%
YoY- 60.13%
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 6,252 27,995 20,516 15,769 8,841 50,354 31,388 -65.99%
PBT 1,514 -46,489 -20,064 -3,988 -3,129 -34,850 -29,148 -
Tax -404 -4,133 -3,816 -609 -185 -182 -80 195.22%
NP 1,110 -50,622 -23,880 -4,597 -3,314 -35,032 -29,228 -
-
NP to SH 998 -50,787 -24,056 -4,749 -3,392 -34,293 -28,585 -
-
Tax Rate 26.68% - - - - - - -
Total Cost 5,142 78,617 44,396 20,366 12,155 85,386 60,616 -80.78%
-
Net Worth 0 89,402 66,130 83,297 86,399 87,226 92,736 -
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 0 89,402 66,130 83,297 86,399 87,226 92,736 -
NOSH 498,999 476,811 471,686 474,900 484,571 472,514 470,745 3.97%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 17.75% -180.83% -116.40% -29.15% -37.48% -69.57% -93.12% -
ROE 0.00% -56.81% -36.38% -5.70% -3.93% -39.32% -30.82% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 1.25 5.87 4.35 3.32 1.82 10.66 6.67 -67.35%
EPS 0.21 -10.70 5.10 -1.00 -0.70 -7.20 6.00 -89.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1875 0.1402 0.1754 0.1783 0.1846 0.197 -
Adjusted Per Share Value based on latest NOSH - 451,999
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.19 0.85 0.62 0.48 0.27 1.53 0.95 -65.90%
EPS 0.03 -1.54 -0.73 -0.14 -0.10 -1.04 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0271 0.02 0.0252 0.0262 0.0264 0.0281 -
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.27 1.53 0.98 0.92 0.44 0.46 0.29 -
P/RPS 101.36 26.06 22.53 27.71 24.12 4.32 4.35 720.52%
P/EPS 635.00 -14.36 -19.22 -92.00 -62.86 -6.34 -4.78 -
EY 0.16 -6.96 -5.20 -1.09 -1.59 -15.78 -20.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 8.16 6.99 5.25 2.47 2.49 1.47 -
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 17/06/11 31/03/11 30/12/10 29/09/10 30/06/10 25/03/10 14/12/09 -
Price 1.20 1.53 1.33 0.95 0.98 0.46 0.34 -
P/RPS 95.78 26.06 30.58 28.61 53.71 4.32 5.10 610.34%
P/EPS 600.00 -14.36 -26.08 -95.00 -140.00 -6.34 -5.60 -
EY 0.17 -6.96 -3.83 -1.05 -0.71 -15.78 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 8.16 9.49 5.42 5.50 2.49 1.73 -

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