[WWTKH] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 119.96%
YoY- 159.98%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,898 31,829 33,460 32,673 31,895 27,277 26,711 2.93%
PBT -18,517 -10,766 888 1,431 -5,046 2,380 891 -
Tax 171 0 -6 -370 -270 -515 -125 -
NP -18,346 -10,766 882 1,061 -5,316 1,865 766 -
-
NP to SH -18,346 -10,766 882 1,061 -5,316 1,865 766 -
-
Tax Rate - - 0.68% 25.86% - 21.64% 14.03% -
Total Cost 46,244 42,595 32,578 31,612 37,211 25,412 25,945 46.85%
-
Net Worth 114,127 61,031 71,129 70,255 140,249 73,469 72,344 35.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 114,127 61,031 71,129 70,255 140,249 73,469 72,344 35.40%
NOSH 142,659 142,596 142,258 143,378 141,666 141,287 141,851 0.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -65.76% -33.82% 2.64% 3.25% -16.67% 6.84% 2.87% -
ROE -16.07% -17.64% 1.24% 1.51% -3.79% 2.54% 1.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.56 22.32 23.52 22.79 22.51 19.31 18.83 2.56%
EPS -12.86 -7.55 0.62 0.74 -3.75 1.32 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.428 0.50 0.49 0.99 0.52 0.51 34.89%
Adjusted Per Share Value based on latest NOSH - 143,378
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.87 6.69 7.04 6.87 6.71 5.74 5.62 2.93%
EPS -3.86 -2.26 0.19 0.22 -1.12 0.39 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.1283 0.1496 0.1477 0.2949 0.1545 0.1521 35.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.47 0.52 0.39 0.39 0.47 0.51 0.47 -
P/RPS 2.40 2.33 1.66 1.71 2.09 2.64 2.50 -2.67%
P/EPS -3.65 -6.89 62.90 52.70 -12.53 38.64 87.04 -
EY -27.36 -14.52 1.59 1.90 -7.98 2.59 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.21 0.78 0.80 0.47 0.98 0.92 -25.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 19/08/05 27/05/05 28/02/05 25/11/04 19/08/04 -
Price 0.48 0.48 0.52 0.40 0.43 0.49 0.40 -
P/RPS 2.45 2.15 2.21 1.76 1.91 2.54 2.12 10.09%
P/EPS -3.73 -6.36 83.87 54.05 -11.46 37.12 74.07 -
EY -26.79 -15.73 1.19 1.85 -8.73 2.69 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.12 1.04 0.82 0.43 0.94 0.78 -16.00%

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