[WWTKH] QoQ Cumulative Quarter Result on 31-Mar-2013

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 83.67%
YoY- 60.94%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,652 38,797 26,343 13,274 54,407 40,423 27,978 46.42%
PBT -3,698 -3,301 -2,734 -1,746 -10,538 -9,927 -8,146 -40.84%
Tax 292 219 146 73 293 219 146 58.53%
NP -3,406 -3,082 -2,588 -1,673 -10,245 -9,708 -8,000 -43.31%
-
NP to SH -3,406 -3,082 -2,588 -1,673 -10,245 -9,708 -8,000 -43.31%
-
Tax Rate - - - - - - - -
Total Cost 53,058 41,879 28,931 14,947 64,652 50,131 35,978 29.46%
-
Net Worth 12,037 12,374 12,708 13,709 14,938 13,546 15,146 -14.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 12,037 12,374 12,708 13,709 14,938 13,546 15,146 -14.16%
NOSH 466,575 466,969 462,142 464,722 451,321 451,534 449,438 2.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -6.86% -7.94% -9.82% -12.60% -18.83% -24.02% -28.59% -
ROE -28.29% -24.91% -20.36% -12.20% -68.58% -71.67% -52.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.64 8.31 5.70 2.86 12.06 8.95 6.23 42.73%
EPS -0.73 -0.66 -0.56 -0.36 -2.27 -2.15 -1.78 -44.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0265 0.0275 0.0295 0.0331 0.03 0.0337 -16.27%
Adjusted Per Share Value based on latest NOSH - 464,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.44 8.16 5.54 2.79 11.44 8.50 5.88 46.47%
EPS -0.72 -0.65 -0.54 -0.35 -2.15 -2.04 -1.68 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.026 0.0267 0.0288 0.0314 0.0285 0.0318 -14.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.09 0.085 0.08 0.075 0.08 0.08 0.09 -
P/RPS 0.85 1.02 1.40 2.63 0.66 0.89 1.45 -29.88%
P/EPS -12.33 -12.88 -14.29 -20.83 -3.52 -3.72 -5.06 80.78%
EY -8.11 -7.76 -7.00 -4.80 -28.38 -26.88 -19.78 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.21 2.91 2.54 2.42 2.67 2.67 19.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 -
Price 0.09 0.08 0.10 0.085 0.06 0.09 0.08 -
P/RPS 0.85 0.96 1.75 2.98 0.50 1.01 1.29 -24.22%
P/EPS -12.33 -12.12 -17.86 -23.61 -2.64 -4.19 -4.49 95.73%
EY -8.11 -8.25 -5.60 -4.24 -37.83 -23.89 -22.25 -48.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.02 3.64 2.88 1.81 3.00 2.37 29.34%

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