[WWTKH] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.2%
YoY- 49.68%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 68,624 70,340 72,461 69,895 69,870 69,574 71,069 -2.30%
PBT -16,188 -15,131 -15,725 -15,959 -18,166 -17,554 -29,217 -32.51%
Tax 291 345 1,179 1,130 1,082 978 310 -4.12%
NP -15,897 -14,786 -14,546 -14,829 -17,084 -16,576 -28,907 -32.85%
-
NP to SH -15,897 -14,786 -14,546 -14,829 -17,084 -16,576 -28,907 -32.85%
-
Tax Rate - - - - - - - -
Total Cost 84,521 85,126 87,007 84,724 86,954 86,150 99,976 -10.58%
-
Net Worth 17,845 22,072 26,032 30,091 24,972 20,118 23,030 -15.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 17,845 22,072 26,032 30,091 24,972 20,118 23,030 -15.62%
NOSH 446,145 448,620 448,829 446,455 312,156 287,401 287,884 33.88%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -23.17% -21.02% -20.07% -21.22% -24.45% -23.82% -40.67% -
ROE -89.08% -66.99% -55.88% -49.28% -68.41% -82.39% -125.51% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.38 15.68 16.14 15.66 22.38 24.21 24.69 -27.04%
EPS -3.56 -3.30 -3.24 -3.32 -5.47 -5.77 -10.04 -49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0492 0.058 0.0674 0.08 0.07 0.08 -36.97%
Adjusted Per Share Value based on latest NOSH - 446,455
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.43 14.79 15.24 14.70 14.69 14.63 14.94 -2.28%
EPS -3.34 -3.11 -3.06 -3.12 -3.59 -3.49 -6.08 -32.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0464 0.0547 0.0633 0.0525 0.0423 0.0484 -15.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.12 0.07 0.075 0.10 0.10 0.12 0.13 -
P/RPS 0.78 0.45 0.46 0.64 0.45 0.50 0.53 29.35%
P/EPS -3.37 -2.12 -2.31 -3.01 -1.83 -2.08 -1.29 89.57%
EY -29.69 -47.08 -43.21 -33.21 -54.73 -48.06 -77.24 -47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.42 1.29 1.48 1.25 1.71 1.63 50.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 07/05/12 28/02/12 23/11/11 22/08/11 26/05/11 25/02/11 09/11/10 -
Price 0.10 0.09 0.12 0.08 0.10 0.105 0.13 -
P/RPS 0.65 0.57 0.74 0.51 0.45 0.43 0.53 14.56%
P/EPS -2.81 -2.73 -3.70 -2.41 -1.83 -1.82 -1.29 67.95%
EY -35.63 -36.62 -27.01 -41.52 -54.73 -54.93 -77.24 -40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.83 2.07 1.19 1.25 1.50 1.63 32.96%

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