[WWTKH] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.7%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,828 17,690 17,300 17,643 17,262 17,665 17,004 10.77%
PBT -4,281 -3,586 -3,300 -4,558 -4,515 -5,793 -2,688 36.33%
Tax 73 71 128 907 24 23 24 109.78%
NP -4,208 -3,515 -3,172 -3,651 -4,491 -5,770 -2,664 35.59%
-
NP to SH -4,208 -3,515 -3,172 -3,651 -4,491 -5,770 -2,664 35.59%
-
Tax Rate - - - - - - - -
Total Cost 24,036 21,205 20,472 21,294 21,753 23,435 19,668 14.29%
-
Net Worth 26,032 30,091 24,972 20,118 23,030 25,965 31,852 -12.57%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 26,032 30,091 24,972 20,118 23,030 25,965 31,852 -12.57%
NOSH 448,829 446,455 312,156 287,401 287,884 288,500 289,565 33.89%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -21.22% -19.87% -18.34% -20.69% -26.02% -32.66% -15.67% -
ROE -16.16% -11.68% -12.70% -18.15% -19.50% -22.22% -8.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.42 3.96 5.54 6.14 6.00 6.12 5.87 -17.21%
EPS -0.94 -0.78 -1.01 -1.27 -1.56 -2.00 -0.92 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0674 0.08 0.07 0.08 0.09 0.11 -34.70%
Adjusted Per Share Value based on latest NOSH - 287,401
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.17 3.72 3.64 3.71 3.63 3.71 3.58 10.69%
EPS -0.88 -0.74 -0.67 -0.77 -0.94 -1.21 -0.56 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0633 0.0525 0.0423 0.0484 0.0546 0.067 -12.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.075 0.10 0.10 0.12 0.13 0.18 0.16 -
P/RPS 1.70 2.52 1.80 1.95 2.17 2.94 2.72 -26.87%
P/EPS -8.00 -12.70 -9.84 -9.45 -8.33 -9.00 -17.39 -40.37%
EY -12.50 -7.87 -10.16 -10.59 -12.00 -11.11 -5.75 67.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.48 1.25 1.71 1.63 2.00 1.45 -7.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 26/05/11 25/02/11 09/11/10 10/08/10 26/05/10 -
Price 0.12 0.08 0.10 0.105 0.13 0.14 0.14 -
P/RPS 2.72 2.02 1.80 1.71 2.17 2.29 2.38 9.30%
P/EPS -12.80 -10.16 -9.84 -8.27 -8.33 -7.00 -15.22 -10.89%
EY -7.81 -9.84 -10.16 -12.10 -12.00 -14.29 -6.57 12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.19 1.25 1.50 1.63 1.56 1.27 38.45%

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