[WWTKH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 78.84%
YoY- 6.63%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 50,145 23,433 25,161 3,587 12,670 9,452 6,565 288.32%
PBT -878 -1,769 1,182 -2,663 -12,566 -8,441 -5,747 -71.45%
Tax -125 0 -270 0 -20 -20 -20 239.68%
NP -1,003 -1,769 912 -2,663 -12,586 -8,461 -5,767 -68.87%
-
NP to SH -1,003 -1,769 912 -2,663 -12,586 -8,461 -5,767 -68.87%
-
Tax Rate - - 22.84% - - - - -
Total Cost 51,148 25,202 24,249 6,250 25,256 17,913 12,332 158.36%
-
Net Worth 72,046 71,602 14,072 -162,951 -160,672 -156,320 -153,604 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 72,046 71,602 14,072 -162,951 -160,672 -156,320 -153,604 -
NOSH 141,267 140,396 27,062 54,681 54,650 54,657 54,663 88.42%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.00% -7.55% 3.62% -74.24% -99.34% -89.52% -87.84% -
ROE -1.39% -2.47% 6.48% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.50 16.69 92.97 6.56 23.18 17.29 12.01 106.09%
EPS -0.71 -1.26 3.37 -4.87 -23.03 -15.48 -10.55 -83.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 -2.98 -2.94 -2.86 -2.81 -
Adjusted Per Share Value based on latest NOSH - 54,681
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.54 4.93 5.29 0.75 2.66 1.99 1.38 288.31%
EPS -0.21 -0.37 0.19 -0.56 -2.65 -1.78 -1.21 -68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1506 0.0296 -0.3427 -0.3379 -0.3287 -0.323 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - - -
Price 0.47 0.72 0.99 0.00 0.00 0.00 0.00 -
P/RPS 1.32 4.31 1.06 0.00 0.00 0.00 0.00 -
P/EPS -66.20 -57.14 29.38 0.00 0.00 0.00 0.00 -
EY -1.51 -1.75 3.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.41 1.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 28/05/04 25/03/04 19/11/03 29/08/03 29/05/03 28/02/03 -
Price 0.40 0.50 0.77 0.00 0.00 0.00 0.00 -
P/RPS 1.13 3.00 0.83 0.00 0.00 0.00 0.00 -
P/EPS -56.34 -39.68 22.85 0.00 0.00 0.00 0.00 -
EY -1.77 -2.52 4.38 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.98 1.48 0.00 0.00 0.00 0.00 -

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