[WWTKH] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.53%
YoY- -6.57%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,445 12,394 15,584 15,522 19,828 17,690 17,300 -19.66%
PBT -1,781 -3,789 -4,357 -3,964 -4,281 -3,586 -3,300 -33.63%
Tax 73 72 74 73 73 71 128 -31.15%
NP -1,708 -3,717 -4,283 -3,891 -4,208 -3,515 -3,172 -33.73%
-
NP to SH -1,708 -3,717 -4,283 -3,891 -4,208 -3,515 -3,172 -33.73%
-
Tax Rate - - - - - - - -
Total Cost 14,153 16,111 19,867 19,413 24,036 21,205 20,472 -21.76%
-
Net Worth 13,484 15,275 17,845 22,072 26,032 30,091 24,972 -33.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,484 15,275 17,845 22,072 26,032 30,091 24,972 -33.61%
NOSH 449,473 453,292 446,145 448,620 448,829 446,455 312,156 27.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -13.72% -29.99% -27.48% -25.07% -21.22% -19.87% -18.34% -
ROE -12.67% -24.33% -24.00% -17.63% -16.16% -11.68% -12.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.77 2.73 3.49 3.46 4.42 3.96 5.54 -36.92%
EPS -0.38 -0.82 -0.96 -0.87 -0.94 -0.78 -1.01 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0337 0.04 0.0492 0.058 0.0674 0.08 -47.90%
Adjusted Per Share Value based on latest NOSH - 448,620
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.62 2.61 3.28 3.26 4.17 3.72 3.64 -19.63%
EPS -0.36 -0.78 -0.90 -0.82 -0.88 -0.74 -0.67 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0321 0.0375 0.0464 0.0547 0.0633 0.0525 -33.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.12 0.07 0.075 0.10 0.10 -
P/RPS 2.89 3.29 3.44 2.02 1.70 2.52 1.80 36.99%
P/EPS -21.05 -10.98 -12.50 -8.07 -8.00 -12.70 -9.84 65.79%
EY -4.75 -9.11 -8.00 -12.39 -12.50 -7.87 -10.16 -39.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 3.00 1.42 1.29 1.48 1.25 65.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 16/08/12 07/05/12 28/02/12 23/11/11 22/08/11 26/05/11 -
Price 0.09 0.08 0.10 0.09 0.12 0.08 0.10 -
P/RPS 3.25 2.93 2.86 2.60 2.72 2.02 1.80 48.11%
P/EPS -23.68 -9.76 -10.42 -10.38 -12.80 -10.16 -9.84 79.29%
EY -4.22 -10.25 -9.60 -9.64 -7.81 -9.84 -10.16 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.37 2.50 1.83 2.07 1.19 1.25 78.97%

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