[WTK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.29%
YoY- -133.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 368,679 177,662 554,560 395,661 244,922 111,847 812,230 -41.02%
PBT 8,815 -947 -3,686 -6,944 -15,393 -12,022 60,268 -72.33%
Tax -3,736 -1,037 2,364 -9,546 -2,995 -758 -12,424 -55.21%
NP 5,079 -1,984 -1,322 -16,490 -18,388 -12,780 47,844 -77.67%
-
NP to SH 5,140 -1,949 -720 -16,088 -18,135 -12,608 48,123 -77.58%
-
Tax Rate 42.38% - - - - - 20.61% -
Total Cost 363,600 179,646 555,882 412,151 263,310 124,627 764,386 -39.14%
-
Net Worth 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 1,060,811 1,073,767 -0.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 13,116 - - - 13,041 -
Div Payout % - - 0.00% - - - 27.10% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 1,060,811 1,073,767 -0.95%
NOSH 435,593 433,111 437,222 434,810 434,892 434,758 434,723 0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.38% -1.12% -0.24% -4.17% -7.51% -11.43% 5.89% -
ROE 0.49% -0.18% -0.07% -1.54% -1.73% -1.19% 4.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 84.64 41.02 126.84 91.00 56.32 25.73 186.84 -41.10%
EPS 1.18 -0.45 -0.17 -3.70 -4.17 -2.90 11.07 -77.61%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.43 2.44 2.45 2.41 2.41 2.44 2.47 -1.08%
Adjusted Per Share Value based on latest NOSH - 435,531
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.59 36.91 115.21 82.20 50.88 23.24 168.74 -41.02%
EPS 1.07 -0.40 -0.15 -3.34 -3.77 -2.62 10.00 -77.55%
DPS 0.00 0.00 2.73 0.00 0.00 0.00 2.71 -
NAPS 2.199 2.1955 2.2254 2.177 2.1774 2.2038 2.2308 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.13 1.36 1.07 1.13 1.17 0.76 0.73 -
P/RPS 1.34 3.32 0.84 1.24 2.08 2.95 0.39 128.21%
P/EPS 95.76 -302.22 -649.76 -30.54 -28.06 -26.21 6.59 498.40%
EY 1.04 -0.33 -0.15 -3.27 -3.56 -3.82 15.16 -83.32%
DY 0.00 0.00 2.80 0.00 0.00 0.00 4.11 -
P/NAPS 0.47 0.56 0.44 0.47 0.49 0.31 0.30 35.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 1.08 1.14 1.17 1.18 1.17 1.10 0.73 -
P/RPS 1.28 2.78 0.92 1.30 2.08 4.28 0.39 121.33%
P/EPS 91.53 -253.33 -710.49 -31.89 -28.06 -37.93 6.59 480.60%
EY 1.09 -0.39 -0.14 -3.14 -3.56 -2.64 15.16 -82.79%
DY 0.00 0.00 2.56 0.00 0.00 0.00 4.11 -
P/NAPS 0.44 0.47 0.48 0.49 0.49 0.45 0.30 29.17%

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