[WWTKH] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 68.56%
YoY- 86.2%
Quarter Report
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,454 13,069 13,274 13,984 12,445 12,394 15,584 -13.87%
PBT -567 -988 -1,746 -611 -1,781 -3,789 -4,357 -74.28%
Tax 73 73 73 74 73 72 74 -0.90%
NP -494 -915 -1,673 -537 -1,708 -3,717 -4,283 -76.27%
-
NP to SH -494 -915 -1,673 -537 -1,708 -3,717 -4,283 -76.27%
-
Tax Rate - - - - - - - -
Total Cost 12,948 13,984 14,947 14,521 14,153 16,111 19,867 -24.81%
-
Net Worth 11,900 12,581 13,709 14,812 13,484 15,275 17,845 -23.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,900 12,581 13,709 14,812 13,484 15,275 17,845 -23.65%
NOSH 449,090 457,499 464,722 447,500 449,473 453,292 446,145 0.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.97% -7.00% -12.60% -3.84% -13.72% -29.99% -27.48% -
ROE -4.15% -7.27% -12.20% -3.63% -12.67% -24.33% -24.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.77 2.86 2.86 3.12 2.77 2.73 3.49 -14.26%
EPS -0.11 -0.20 -0.36 -0.12 -0.38 -0.82 -0.96 -76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0275 0.0295 0.0331 0.03 0.0337 0.04 -23.98%
Adjusted Per Share Value based on latest NOSH - 447,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.62 2.75 2.79 2.94 2.62 2.61 3.28 -13.89%
EPS -0.10 -0.19 -0.35 -0.11 -0.36 -0.78 -0.90 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0265 0.0288 0.0311 0.0284 0.0321 0.0375 -23.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.08 0.075 0.08 0.08 0.09 0.12 -
P/RPS 3.07 2.80 2.63 2.56 2.89 3.29 3.44 -7.29%
P/EPS -77.27 -40.00 -20.83 -66.67 -21.05 -10.98 -12.50 236.44%
EY -1.29 -2.50 -4.80 -1.50 -4.75 -9.11 -8.00 -70.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.91 2.54 2.42 2.67 2.67 3.00 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 07/05/12 -
Price 0.08 0.10 0.085 0.06 0.09 0.08 0.10 -
P/RPS 2.88 3.50 2.98 1.92 3.25 2.93 2.86 0.46%
P/EPS -72.73 -50.00 -23.61 -50.00 -23.68 -9.76 -10.42 264.79%
EY -1.38 -2.00 -4.24 -2.00 -4.22 -10.25 -9.60 -72.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.64 2.88 1.81 3.00 2.37 2.50 13.41%

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