[WWTKH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.53%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 38,797 26,343 13,274 54,407 40,423 27,978 15,584 83.58%
PBT -3,301 -2,734 -1,746 -10,538 -9,927 -8,146 -4,357 -16.87%
Tax 219 146 73 293 219 146 74 105.99%
NP -3,082 -2,588 -1,673 -10,245 -9,708 -8,000 -4,283 -19.68%
-
NP to SH -3,082 -2,588 -1,673 -10,245 -9,708 -8,000 -4,283 -19.68%
-
Tax Rate - - - - - - - -
Total Cost 41,879 28,931 14,947 64,652 50,131 35,978 19,867 64.32%
-
Net Worth 12,374 12,708 13,709 14,938 13,546 15,146 17,845 -21.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,374 12,708 13,709 14,938 13,546 15,146 17,845 -21.64%
NOSH 466,969 462,142 464,722 451,321 451,534 449,438 446,145 3.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.94% -9.82% -12.60% -18.83% -24.02% -28.59% -27.48% -
ROE -24.91% -20.36% -12.20% -68.58% -71.67% -52.82% -24.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.31 5.70 2.86 12.06 8.95 6.23 3.49 78.21%
EPS -0.66 -0.56 -0.36 -2.27 -2.15 -1.78 -0.96 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0275 0.0295 0.0331 0.03 0.0337 0.04 -23.98%
Adjusted Per Share Value based on latest NOSH - 447,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.16 5.54 2.79 11.44 8.50 5.88 3.28 83.50%
EPS -0.65 -0.54 -0.35 -2.15 -2.04 -1.68 -0.90 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0267 0.0288 0.0314 0.0285 0.0318 0.0375 -21.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.08 0.075 0.08 0.08 0.09 0.12 -
P/RPS 1.02 1.40 2.63 0.66 0.89 1.45 3.44 -55.50%
P/EPS -12.88 -14.29 -20.83 -3.52 -3.72 -5.06 -12.50 2.01%
EY -7.76 -7.00 -4.80 -28.38 -26.88 -19.78 -8.00 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.91 2.54 2.42 2.67 2.67 3.00 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 07/05/12 -
Price 0.08 0.10 0.085 0.06 0.09 0.08 0.10 -
P/RPS 0.96 1.75 2.98 0.50 1.01 1.29 2.86 -51.66%
P/EPS -12.12 -17.86 -23.61 -2.64 -4.19 -4.49 -10.42 10.59%
EY -8.25 -5.60 -4.24 -37.83 -23.89 -22.25 -9.60 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.64 2.88 1.81 3.00 2.37 2.50 13.41%

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