[WWE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 117.3%
YoY- 129.91%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,077 43,664 18,581 5,832 32,080 21,242 12,692 217.96%
PBT -208 2,600 1,766 869 -7,934 -6,386 -4,119 -86.31%
Tax -1,145 -254 -62 -229 4,014 10 11 -
NP -1,353 2,346 1,704 640 -3,920 -6,376 -4,108 -52.27%
-
NP to SH -1,352 2,346 1,704 678 -3,920 -6,375 -4,108 -52.29%
-
Tax Rate - 9.77% 3.51% 26.35% - - - -
Total Cost 73,430 41,318 16,877 5,192 36,000 27,618 16,800 167.08%
-
Net Worth 57,407 60,729 60,263 59,012 58,119 55,560 57,454 -0.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,407 60,729 60,263 59,012 58,119 55,560 57,454 -0.05%
NOSH 41,600 41,595 41,560 41,558 41,219 41,155 41,038 0.91%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.88% 5.37% 9.17% 10.97% -12.22% -30.02% -32.37% -
ROE -2.36% 3.86% 2.83% 1.15% -6.74% -11.47% -7.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 173.26 104.97 44.71 14.03 77.83 51.61 30.93 215.08%
EPS -3.52 5.64 4.10 1.54 -9.51 -15.49 -10.01 -50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.46 1.45 1.42 1.41 1.35 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 41,558
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 171.06 103.63 44.10 13.84 76.14 50.41 30.12 217.98%
EPS -3.21 5.57 4.04 1.61 -9.30 -15.13 -9.75 -52.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3625 1.4413 1.4303 1.4006 1.3794 1.3186 1.3636 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.96 1.23 1.38 1.65 1.74 1.57 1.80 -
P/RPS 0.55 1.17 3.09 11.76 2.24 3.04 5.82 -79.22%
P/EPS -29.54 21.81 33.66 101.14 -18.30 -10.14 -17.98 39.19%
EY -3.39 4.59 2.97 0.99 -5.47 -9.87 -5.56 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.95 1.16 1.23 1.16 1.29 -33.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/12/05 29/08/05 26/05/05 24/02/05 26/11/04 25/08/04 26/05/04 -
Price 0.54 1.07 1.15 1.54 1.52 1.32 1.71 -
P/RPS 0.31 1.02 2.57 10.97 1.95 2.56 5.53 -85.32%
P/EPS -16.62 18.97 28.05 94.40 -15.98 -8.52 -17.08 -1.80%
EY -6.02 5.27 3.57 1.06 -6.26 -11.73 -5.85 1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.73 0.79 1.08 1.08 0.98 1.22 -53.21%

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