[WWTKH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 93.61%
YoY- -263.53%
Quarter Report
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 100,808 77,536 51,958 24,801 125,860 97,962 66,133 32.34%
PBT -55,326 -10,458 -3,354 -1,727 -26,966 -8,448 2,318 -
Tax 5,408 -23 0 -8 -205 -376 -376 -
NP -49,918 -10,481 -3,354 -1,735 -27,171 -8,824 1,942 -
-
NP to SH -49,918 -10,481 -3,354 -1,735 -27,171 -8,824 1,942 -
-
Tax Rate - - - - - - 16.22% -
Total Cost 150,726 88,017 55,312 26,536 153,031 106,786 64,191 76.38%
-
Net Worth 59,917 99,819 107,042 108,081 114,103 61,012 71,397 -11.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 59,917 99,819 107,042 108,081 114,103 61,012 71,397 -11.00%
NOSH 142,660 142,598 142,723 142,213 142,629 142,552 142,794 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -49.52% -13.52% -6.46% -7.00% -21.59% -9.01% 2.94% -
ROE -83.31% -10.50% -3.13% -1.61% -23.81% -14.46% 2.72% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.66 54.37 36.40 17.44 88.24 68.72 46.31 32.43%
EPS -34.99 -7.35 -2.35 -1.22 -19.05 -6.19 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.70 0.75 0.76 0.80 0.428 0.50 -10.94%
Adjusted Per Share Value based on latest NOSH - 142,213
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.20 16.30 10.93 5.22 26.47 20.60 13.91 32.33%
EPS -10.50 -2.20 -0.71 -0.36 -5.71 -1.86 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.2099 0.2251 0.2273 0.2399 0.1283 0.1501 -10.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.49 0.55 0.50 0.47 0.52 0.39 -
P/RPS 0.59 0.90 1.51 2.87 0.53 0.76 0.84 -20.93%
P/EPS -1.20 -6.67 -23.40 -40.98 -2.47 -8.40 28.68 -
EY -83.31 -15.00 -4.27 -2.44 -40.53 -11.90 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.70 0.73 0.66 0.59 1.21 0.78 17.96%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 30/11/06 01/09/06 31/05/06 28/02/06 30/11/05 19/08/05 -
Price 0.40 0.46 0.51 0.53 0.48 0.48 0.52 -
P/RPS 0.57 0.85 1.40 3.04 0.54 0.70 1.12 -36.17%
P/EPS -1.14 -6.26 -21.70 -43.44 -2.52 -7.75 38.24 -
EY -87.48 -15.98 -4.61 -2.30 -39.69 -12.90 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.66 0.68 0.70 0.60 1.12 1.04 -5.84%

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