[WWTKH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 46.01%
YoY- 71.08%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,715 10,855 12,454 13,069 13,274 13,984 12,445 -21.15%
PBT 355 -397 -567 -988 -1,746 -611 -1,781 -
Tax 73 73 73 73 73 74 73 0.00%
NP 428 -324 -494 -915 -1,673 -537 -1,708 -
-
NP to SH 428 -324 -494 -915 -1,673 -537 -1,708 -
-
Tax Rate -20.56% - - - - - - -
Total Cost 8,287 11,179 12,948 13,984 14,947 14,521 14,153 -30.03%
-
Net Worth 12,697 11,941 11,900 12,581 13,709 14,812 13,484 -3.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 12,697 11,941 11,900 12,581 13,709 14,812 13,484 -3.93%
NOSH 475,555 462,857 449,090 457,499 464,722 447,500 449,473 3.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.91% -2.98% -3.97% -7.00% -12.60% -3.84% -13.72% -
ROE 3.37% -2.71% -4.15% -7.27% -12.20% -3.63% -12.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.83 2.35 2.77 2.86 2.86 3.12 2.77 -24.16%
EPS 0.09 -0.07 -0.11 -0.20 -0.36 -0.12 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0258 0.0265 0.0275 0.0295 0.0331 0.03 -7.48%
Adjusted Per Share Value based on latest NOSH - 449,090
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.83 2.28 2.62 2.75 2.79 2.94 2.62 -21.29%
EPS 0.09 -0.07 -0.10 -0.19 -0.35 -0.11 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0251 0.025 0.0265 0.0288 0.0311 0.0284 -4.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.09 0.09 0.085 0.08 0.075 0.08 0.08 -
P/RPS 4.91 3.84 3.07 2.80 2.63 2.56 2.89 42.42%
P/EPS 100.00 -128.57 -77.27 -40.00 -20.83 -66.67 -21.05 -
EY 1.00 -0.78 -1.29 -2.50 -4.80 -1.50 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.49 3.21 2.91 2.54 2.42 2.67 16.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 28/02/14 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 -
Price 0.08 0.09 0.08 0.10 0.085 0.06 0.09 -
P/RPS 4.37 3.84 2.88 3.50 2.98 1.92 3.25 21.84%
P/EPS 88.89 -128.57 -72.73 -50.00 -23.61 -50.00 -23.68 -
EY 1.13 -0.78 -1.38 -2.00 -4.24 -2.00 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.49 3.02 3.64 2.88 1.81 3.00 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