[WTK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 151.02%
YoY- 60.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 138,555 565,673 422,454 262,931 123,554 498,220 365,766 -47.61%
PBT 22,648 58,669 42,743 26,275 12,022 55,204 38,958 -30.32%
Tax -3,429 -10,119 -7,137 -4,082 -3,181 -12,279 -9,087 -47.74%
NP 19,219 48,550 35,606 22,193 8,841 42,925 29,871 -25.45%
-
NP to SH 19,219 48,550 35,606 22,193 8,841 42,925 30,266 -26.10%
-
Tax Rate 15.14% 17.25% 16.70% 15.54% 26.46% 22.24% 23.33% -
Total Cost 119,336 517,123 386,848 240,738 114,713 455,295 335,895 -49.80%
-
Net Worth 694,604 667,136 662,437 655,886 640,769 623,403 623,463 7.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 694,604 667,136 662,437 655,886 640,769 623,403 623,463 7.46%
NOSH 161,912 162,320 162,362 162,348 162,220 162,768 164,937 -1.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.87% 8.58% 8.43% 8.44% 7.16% 8.62% 8.17% -
ROE 2.77% 7.28% 5.38% 3.38% 1.38% 6.89% 4.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 85.57 348.49 260.19 161.95 76.16 306.09 221.76 -46.96%
EPS 11.87 29.91 21.93 13.67 5.45 26.37 18.35 -25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.11 4.08 4.04 3.95 3.83 3.78 8.79%
Adjusted Per Share Value based on latest NOSH - 162,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.78 117.52 87.77 54.62 25.67 103.51 75.99 -47.62%
EPS 3.99 10.09 7.40 4.61 1.84 8.92 6.29 -26.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.443 1.386 1.3762 1.3626 1.3312 1.2951 1.2953 7.45%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.45 2.08 2.26 2.35 2.35 2.42 2.47 -
P/RPS 4.03 0.60 0.87 1.45 3.09 0.79 1.11 136.03%
P/EPS 29.06 6.95 10.31 17.19 43.12 9.18 13.46 66.96%
EY 3.44 14.38 9.70 5.82 2.32 10.90 7.43 -40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.55 0.58 0.59 0.63 0.65 14.83%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.88 2.46 2.18 2.44 2.27 2.38 2.43 -
P/RPS 3.37 0.71 0.84 1.51 2.98 0.78 1.10 110.79%
P/EPS 24.26 8.22 9.94 17.85 41.65 9.02 13.24 49.68%
EY 4.12 12.16 10.06 5.60 2.40 11.08 7.55 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.53 0.60 0.57 0.62 0.64 3.09%

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