[WWTKH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -293.97%
YoY- 79.09%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 109,218 77,323 50,145 23,433 25,161 3,587 12,670 317.67%
PBT -3,543 1,502 -878 -1,769 1,182 -2,663 -12,566 -56.83%
Tax -911 -640 -125 0 -270 0 -20 1160.76%
NP -4,454 862 -1,003 -1,769 912 -2,663 -12,586 -49.81%
-
NP to SH -4,454 862 -1,003 -1,769 912 -2,663 -12,586 -49.81%
-
Tax Rate - 42.61% - - 22.84% - - -
Total Cost 113,672 76,461 51,148 25,202 24,249 6,250 25,256 171.36%
-
Net Worth 140,028 73,481 72,046 71,602 14,072 -162,951 -160,672 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 140,028 73,481 72,046 71,602 14,072 -162,951 -160,672 -
NOSH 141,443 141,311 141,267 140,396 27,062 54,681 54,650 87.96%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -4.08% 1.11% -2.00% -7.55% 3.62% -74.24% -99.34% -
ROE -3.18% 1.17% -1.39% -2.47% 6.48% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 77.22 54.72 35.50 16.69 92.97 6.56 23.18 122.24%
EPS -3.16 0.61 -0.71 -1.26 3.37 -4.87 -23.03 -73.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.52 0.51 0.51 0.52 -2.98 -2.94 -
Adjusted Per Share Value based on latest NOSH - 140,396
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.97 16.26 10.54 4.93 5.29 0.75 2.66 318.16%
EPS -0.94 0.18 -0.21 -0.37 0.19 -0.56 -2.65 -49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2945 0.1545 0.1515 0.1506 0.0296 -0.3427 -0.3379 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.47 0.51 0.47 0.72 0.99 0.00 0.00 -
P/RPS 0.61 0.93 1.32 4.31 1.06 0.00 0.00 -
P/EPS -14.93 83.61 -66.20 -57.14 29.38 0.00 0.00 -
EY -6.70 1.20 -1.51 -1.75 3.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.98 0.92 1.41 1.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 28/05/04 25/03/04 19/11/03 29/08/03 -
Price 0.43 0.49 0.40 0.50 0.77 0.00 0.00 -
P/RPS 0.56 0.90 1.13 3.00 0.83 0.00 0.00 -
P/EPS -13.66 80.33 -56.34 -39.68 22.85 0.00 0.00 -
EY -7.32 1.24 -1.77 -2.52 4.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.94 0.78 0.98 1.48 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