[WTK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -126.2%
YoY- -497.98%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 554,560 395,661 244,922 111,847 812,230 635,287 391,258 26.09%
PBT -3,686 -6,944 -15,393 -12,022 60,268 60,160 27,833 -
Tax 2,364 -9,546 -2,995 -758 -12,424 -12,296 -5,800 -
NP -1,322 -16,490 -18,388 -12,780 47,844 47,864 22,033 -
-
NP to SH -720 -16,088 -18,135 -12,608 48,123 48,094 22,228 -
-
Tax Rate - - - - 20.61% 20.44% 20.84% -
Total Cost 555,882 412,151 263,310 124,627 764,386 587,423 369,225 31.26%
-
Net Worth 1,071,194 1,047,894 1,048,089 1,060,811 1,073,767 1,074,070 1,048,326 1.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,116 - - - 13,041 - - -
Div Payout % 0.00% - - - 27.10% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,071,194 1,047,894 1,048,089 1,060,811 1,073,767 1,074,070 1,048,326 1.44%
NOSH 437,222 434,810 434,892 434,758 434,723 434,846 434,990 0.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.24% -4.17% -7.51% -11.43% 5.89% 7.53% 5.63% -
ROE -0.07% -1.54% -1.73% -1.19% 4.48% 4.48% 2.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 126.84 91.00 56.32 25.73 186.84 146.09 89.95 25.66%
EPS -0.17 -3.70 -4.17 -2.90 11.07 11.06 5.11 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.45 2.41 2.41 2.44 2.47 2.47 2.41 1.10%
Adjusted Per Share Value based on latest NOSH - 434,758
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.21 82.20 50.88 23.24 168.74 131.98 81.28 26.10%
EPS -0.15 -3.34 -3.77 -2.62 10.00 9.99 4.62 -
DPS 2.73 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 2.2254 2.177 2.1774 2.2038 2.2308 2.2314 2.1779 1.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.07 1.13 1.17 0.76 0.73 1.60 2.19 -
P/RPS 0.84 1.24 2.08 2.95 0.39 1.10 2.43 -50.64%
P/EPS -649.76 -30.54 -28.06 -26.21 6.59 14.47 42.86 -
EY -0.15 -3.27 -3.56 -3.82 15.16 6.91 2.33 -
DY 2.80 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.31 0.30 0.65 0.91 -38.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 27/08/08 -
Price 1.17 1.18 1.17 1.10 0.73 1.05 1.82 -
P/RPS 0.92 1.30 2.08 4.28 0.39 0.72 2.02 -40.71%
P/EPS -710.49 -31.89 -28.06 -37.93 6.59 9.49 35.62 -
EY -0.14 -3.14 -3.56 -2.64 15.16 10.53 2.81 -
DY 2.56 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.48 0.49 0.49 0.45 0.30 0.43 0.76 -26.32%

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