[WTK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 116.37%
YoY- -16.68%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 244,922 111,847 812,230 635,287 391,258 165,144 686,285 -49.71%
PBT -15,393 -12,022 60,268 60,160 27,833 4,344 70,308 -
Tax -2,995 -758 -12,424 -12,296 -5,800 -1,260 -10,924 -57.83%
NP -18,388 -12,780 47,844 47,864 22,033 3,084 59,384 -
-
NP to SH -18,135 -12,608 48,123 48,094 22,228 3,168 59,365 -
-
Tax Rate - - 20.61% 20.44% 20.84% 29.01% 15.54% -
Total Cost 263,310 124,627 764,386 587,423 369,225 162,060 626,901 -43.94%
-
Net Worth 1,048,089 1,060,811 1,073,767 1,074,070 1,048,326 1,028,514 1,017,885 1.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 13,041 - - - 12,939 -
Div Payout % - - 27.10% - - - 21.80% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,048,089 1,060,811 1,073,767 1,074,070 1,048,326 1,028,514 1,017,885 1.97%
NOSH 434,892 434,758 434,723 434,846 434,990 433,972 431,307 0.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.51% -11.43% 5.89% 7.53% 5.63% 1.87% 8.65% -
ROE -1.73% -1.19% 4.48% 4.48% 2.12% 0.31% 5.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.32 25.73 186.84 146.09 89.95 38.05 159.12 -49.99%
EPS -4.17 -2.90 11.07 11.06 5.11 0.73 13.76 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.41 2.44 2.47 2.47 2.41 2.37 2.36 1.40%
Adjusted Per Share Value based on latest NOSH - 434,722
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.88 23.24 168.74 131.98 81.28 34.31 142.58 -49.72%
EPS -3.77 -2.62 10.00 9.99 4.62 0.66 12.33 -
DPS 0.00 0.00 2.71 0.00 0.00 0.00 2.69 -
NAPS 2.1774 2.2038 2.2308 2.2314 2.1779 2.1368 2.1147 1.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 0.76 0.73 1.60 2.19 2.04 2.45 -
P/RPS 2.08 2.95 0.39 1.10 2.43 5.36 1.54 22.21%
P/EPS -28.06 -26.21 6.59 14.47 42.86 279.45 17.80 -
EY -3.56 -3.82 15.16 6.91 2.33 0.36 5.62 -
DY 0.00 0.00 4.11 0.00 0.00 0.00 1.22 -
P/NAPS 0.49 0.31 0.30 0.65 0.91 0.86 1.04 -39.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 27/08/08 30/05/08 28/02/08 -
Price 1.17 1.10 0.73 1.05 1.82 2.44 2.20 -
P/RPS 2.08 4.28 0.39 0.72 2.02 6.41 1.38 31.49%
P/EPS -28.06 -37.93 6.59 9.49 35.62 334.25 15.98 -
EY -3.56 -2.64 15.16 10.53 2.81 0.30 6.26 -
DY 0.00 0.00 4.11 0.00 0.00 0.00 1.36 -
P/NAPS 0.49 0.45 0.30 0.43 0.76 1.03 0.93 -34.79%

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