[WWTKH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.05%
YoY- 59.41%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,069 13,274 13,984 12,445 12,394 15,584 15,522 -10.84%
PBT -988 -1,746 -611 -1,781 -3,789 -4,357 -3,964 -60.42%
Tax 73 73 74 73 72 74 73 0.00%
NP -915 -1,673 -537 -1,708 -3,717 -4,283 -3,891 -61.93%
-
NP to SH -915 -1,673 -537 -1,708 -3,717 -4,283 -3,891 -61.93%
-
Tax Rate - - - - - - - -
Total Cost 13,984 14,947 14,521 14,153 16,111 19,867 19,413 -19.65%
-
Net Worth 12,581 13,709 14,812 13,484 15,275 17,845 22,072 -31.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,581 13,709 14,812 13,484 15,275 17,845 22,072 -31.27%
NOSH 457,499 464,722 447,500 449,473 453,292 446,145 448,620 1.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -7.00% -12.60% -3.84% -13.72% -29.99% -27.48% -25.07% -
ROE -7.27% -12.20% -3.63% -12.67% -24.33% -24.00% -17.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.86 2.86 3.12 2.77 2.73 3.49 3.46 -11.93%
EPS -0.20 -0.36 -0.12 -0.38 -0.82 -0.96 -0.87 -62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0295 0.0331 0.03 0.0337 0.04 0.0492 -32.16%
Adjusted Per Share Value based on latest NOSH - 449,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.75 2.79 2.94 2.62 2.61 3.28 3.26 -10.73%
EPS -0.19 -0.35 -0.11 -0.36 -0.78 -0.90 -0.82 -62.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0288 0.0311 0.0284 0.0321 0.0375 0.0464 -31.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.075 0.08 0.08 0.09 0.12 0.07 -
P/RPS 2.80 2.63 2.56 2.89 3.29 3.44 2.02 24.34%
P/EPS -40.00 -20.83 -66.67 -21.05 -10.98 -12.50 -8.07 190.99%
EY -2.50 -4.80 -1.50 -4.75 -9.11 -8.00 -12.39 -65.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.54 2.42 2.67 2.67 3.00 1.42 61.40%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 07/05/12 28/02/12 -
Price 0.10 0.085 0.06 0.09 0.08 0.10 0.09 -
P/RPS 3.50 2.98 1.92 3.25 2.93 2.86 2.60 21.93%
P/EPS -50.00 -23.61 -50.00 -23.68 -9.76 -10.42 -10.38 185.49%
EY -2.00 -4.24 -2.00 -4.22 -10.25 -9.60 -9.64 -64.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.88 1.81 3.00 2.37 2.50 1.83 58.22%

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