[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-1999 [#3]

Announcement Date
24-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 105,634 47,763 199,062 137,439 0 0 0 -100.00%
PBT 17,232 7,164 35,364 21,943 0 0 0 -100.00%
Tax -2,491 -1,128 -914 -67 0 0 0 -100.00%
NP 14,741 6,036 34,450 21,876 0 0 0 -100.00%
-
NP to SH 14,741 6,036 34,450 21,876 0 0 0 -100.00%
-
Tax Rate 14.46% 15.75% 2.58% 0.31% - - - -
Total Cost 90,893 41,727 164,612 115,563 0 0 0 -100.00%
-
Net Worth 275,453 267,825 261,615 233,735 0 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 275,453 267,825 261,615 233,735 0 0 0 -100.00%
NOSH 160,054 160,106 160,009 139,961 0 0 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 13.95% 12.64% 17.31% 15.92% 0.00% 0.00% 0.00% -
ROE 5.35% 2.25% 13.17% 9.36% 0.00% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 66.00 29.83 124.41 98.20 0.00 0.00 0.00 -100.00%
EPS 9.21 3.77 21.53 15.63 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.721 1.6728 1.635 1.67 1.635 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 44.01 19.90 82.94 57.27 0.00 0.00 0.00 -100.00%
EPS 6.14 2.51 14.35 9.12 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1477 1.1159 1.0901 0.9739 1.635 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.35 3.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.56 10.12 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.52 80.11 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.92 1.25 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.81 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 15/05/00 17/02/00 24/11/99 - - - -
Price 2.38 2.78 3.04 0.00 0.00 0.00 0.00 -
P/RPS 3.61 9.32 2.44 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.84 73.74 14.12 0.00 0.00 0.00 0.00 -100.00%
EY 3.87 1.36 7.08 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.66 1.86 0.00 0.00 0.00 0.00 -100.00%

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