[WWE] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 74.18%
YoY- 92.14%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,077 54,502 37,969 30,460 32,080 25,264 19,643 137.71%
PBT -209 1,051 -2,051 -4,983 -7,935 -12,728 -13,033 -93.62%
Tax -1,144 3,751 3,944 3,971 4,016 113 175 -
NP -1,353 4,802 1,893 -1,012 -3,919 -12,615 -12,858 -77.68%
-
NP to SH -1,352 4,802 1,893 -1,012 -3,919 -12,615 -12,858 -77.69%
-
Tax Rate - -356.90% - - - - - -
Total Cost 73,430 49,700 36,076 31,472 35,999 37,879 32,501 72.09%
-
Net Worth 57,484 60,472 60,265 59,012 58,103 55,644 57,403 0.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,484 60,472 60,265 59,012 58,103 55,644 57,403 0.09%
NOSH 41,655 41,419 41,562 41,558 41,208 41,218 41,002 1.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.88% 8.81% 4.99% -3.32% -12.22% -49.93% -65.46% -
ROE -2.35% 7.94% 3.14% -1.71% -6.74% -22.67% -22.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 173.03 131.59 91.35 73.29 77.85 61.29 47.91 135.21%
EPS -3.25 11.59 4.55 -2.44 -9.51 -30.61 -31.36 -77.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.46 1.45 1.42 1.41 1.35 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 41,558
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 171.06 129.35 90.11 72.29 76.14 59.96 46.62 137.70%
EPS -3.21 11.40 4.49 -2.40 -9.30 -29.94 -30.52 -77.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3643 1.4352 1.4303 1.4006 1.379 1.3206 1.3624 0.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.96 1.23 1.38 1.65 1.74 1.57 1.80 -
P/RPS 0.55 0.93 1.51 2.25 2.24 2.56 3.76 -72.20%
P/EPS -29.58 10.61 30.30 -67.76 -18.30 -5.13 -5.74 198.05%
EY -3.38 9.43 3.30 -1.48 -5.47 -19.49 -17.42 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.95 1.16 1.23 1.16 1.29 -33.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/12/05 29/08/05 26/05/05 24/02/05 26/11/04 25/08/04 26/05/04 -
Price 0.54 1.07 1.15 1.54 1.52 1.32 1.71 -
P/RPS 0.31 0.81 1.26 2.10 1.95 2.15 3.57 -80.36%
P/EPS -16.64 9.23 25.25 -63.24 -15.98 -4.31 -5.45 110.31%
EY -6.01 10.84 3.96 -1.58 -6.26 -23.19 -18.34 -52.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.73 0.79 1.08 1.08 0.98 1.22 -53.21%

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