[WWTKH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 64.69%
YoY- 78.79%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 118,556 109,316 102,582 78,892 55,399 34,853 13,164 332.29%
PBT 5,482 2,282 2,498 -2,545 -7,561 -8,486 -12,397 -
Tax -1,280 -910 -640 -125 0 0 0 -
NP 4,202 1,372 1,858 -2,670 -7,561 -8,486 -12,397 -
-
NP to SH 4,202 1,372 1,858 -2,670 -7,561 -8,486 -12,397 -
-
Tax Rate 23.35% 39.88% 25.62% - - - - -
Total Cost 114,354 107,944 100,724 81,562 62,960 43,339 25,561 171.26%
-
Net Worth 70,255 73,666 73,469 72,344 71,602 55,690 -162,951 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 70,255 73,666 73,469 72,344 71,602 55,690 -162,951 -
NOSH 143,378 141,666 141,287 141,851 140,396 107,096 54,681 90.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.54% 1.26% 1.81% -3.38% -13.65% -24.35% -94.17% -
ROE 5.98% 1.86% 2.53% -3.69% -10.56% -15.24% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.69 77.16 72.60 55.62 39.46 32.54 24.07 127.50%
EPS 2.93 0.97 1.32 -1.88 -5.39 -7.92 -22.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.52 0.51 0.51 0.52 -2.98 -
Adjusted Per Share Value based on latest NOSH - 141,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.93 22.99 21.57 16.59 11.65 7.33 2.77 332.09%
EPS 0.88 0.29 0.39 -0.56 -1.59 -1.78 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1549 0.1545 0.1521 0.1506 0.1171 -0.3427 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.39 0.47 0.51 0.47 0.72 0.99 0.00 -
P/RPS 0.47 0.61 0.70 0.85 1.82 3.04 0.00 -
P/EPS 13.31 48.53 38.78 -24.97 -13.37 -12.49 0.00 -
EY 7.51 2.06 2.58 -4.00 -7.48 -8.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.98 0.92 1.41 1.90 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 25/11/04 19/08/04 28/05/04 25/03/04 19/11/03 -
Price 0.40 0.43 0.49 0.40 0.50 0.77 0.00 -
P/RPS 0.48 0.56 0.67 0.72 1.27 2.37 0.00 -
P/EPS 13.65 44.40 37.26 -21.25 -9.28 -9.72 0.00 -
EY 7.33 2.25 2.68 -4.71 -10.77 -10.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.94 0.78 0.98 1.48 0.00 -

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