[WWTKH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -216.59%
YoY- -12.54%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 17,300 69,574 51,931 34,669 17,004 82,796 63,658 -58.07%
PBT -3,300 -17,554 -12,996 -8,481 -2,688 -28,860 -12,639 -59.18%
Tax 128 978 71 47 24 333 94 22.87%
NP -3,172 -16,576 -12,925 -8,434 -2,664 -28,527 -12,545 -60.04%
-
NP to SH -3,172 -16,576 -12,925 -8,434 -2,664 -28,527 -12,545 -60.04%
-
Tax Rate - - - - - - - -
Total Cost 20,472 86,150 64,856 43,103 19,668 111,323 76,203 -58.39%
-
Net Worth 24,972 20,841 23,080 25,995 31,852 23,069 37,490 -23.74%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 24,972 20,841 23,080 25,995 31,852 23,069 37,490 -23.74%
NOSH 312,156 288,260 288,504 288,835 289,565 288,373 288,390 5.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -18.34% -23.82% -24.89% -24.33% -15.67% -34.45% -19.71% -
ROE -12.70% -79.53% -56.00% -32.44% -8.36% -123.65% -33.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.54 24.14 18.00 12.00 5.87 28.71 22.07 -60.24%
EPS -1.01 -5.75 -4.48 -2.92 -0.92 -9.89 -4.35 -62.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0723 0.08 0.09 0.11 0.08 0.13 -27.67%
Adjusted Per Share Value based on latest NOSH - 288,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.64 14.63 10.92 7.29 3.58 17.41 13.39 -58.06%
EPS -0.67 -3.49 -2.72 -1.77 -0.56 -6.00 -2.64 -59.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0438 0.0485 0.0547 0.067 0.0485 0.0788 -23.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.12 0.13 0.18 0.16 0.14 0.15 -
P/RPS 1.80 0.50 0.72 1.50 2.72 0.49 0.68 91.46%
P/EPS -9.84 -2.09 -2.90 -6.16 -17.39 -1.42 -3.45 101.24%
EY -10.16 -47.92 -34.46 -16.22 -5.75 -70.66 -29.00 -50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.66 1.63 2.00 1.45 1.75 1.15 5.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 09/11/10 10/08/10 26/05/10 25/02/10 11/11/09 -
Price 0.10 0.105 0.13 0.14 0.14 0.16 0.17 -
P/RPS 1.80 0.44 0.72 1.17 2.38 0.56 0.77 76.22%
P/EPS -9.84 -1.83 -2.90 -4.79 -15.22 -1.62 -3.91 85.12%
EY -10.16 -54.77 -34.46 -20.86 -6.57 -61.83 -25.59 -46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.45 1.63 1.56 1.27 2.00 1.31 -3.08%

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