[WWTKH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 169.59%
YoY- 114.99%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,305 118,556 109,316 102,582 78,892 55,399 34,853 134.86%
PBT 5,479 5,482 2,282 2,498 -2,545 -7,561 -8,486 -
Tax -1,161 -1,280 -910 -640 -125 0 0 -
NP 4,318 4,202 1,372 1,858 -2,670 -7,561 -8,486 -
-
NP to SH 4,318 4,202 1,372 1,858 -2,670 -7,561 -8,486 -
-
Tax Rate 21.19% 23.35% 39.88% 25.62% - - - -
Total Cost 120,987 114,354 107,944 100,724 81,562 62,960 43,339 98.38%
-
Net Worth 71,129 70,255 73,666 73,469 72,344 71,602 55,690 17.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,129 70,255 73,666 73,469 72,344 71,602 55,690 17.73%
NOSH 142,258 143,378 141,666 141,287 141,851 140,396 107,096 20.85%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.45% 3.54% 1.26% 1.81% -3.38% -13.65% -24.35% -
ROE 6.07% 5.98% 1.86% 2.53% -3.69% -10.56% -15.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 88.08 82.69 77.16 72.60 55.62 39.46 32.54 94.34%
EPS 3.04 2.93 0.97 1.32 -1.88 -5.39 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.52 0.52 0.51 0.51 0.52 -2.58%
Adjusted Per Share Value based on latest NOSH - 141,287
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.35 24.93 22.99 21.57 16.59 11.65 7.33 134.84%
EPS 0.91 0.88 0.29 0.39 -0.56 -1.59 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1477 0.1549 0.1545 0.1521 0.1506 0.1171 17.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.39 0.39 0.47 0.51 0.47 0.72 0.99 -
P/RPS 0.44 0.47 0.61 0.70 0.85 1.82 3.04 -72.46%
P/EPS 12.85 13.31 48.53 38.78 -24.97 -13.37 -12.49 -
EY 7.78 7.51 2.06 2.58 -4.00 -7.48 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.90 0.98 0.92 1.41 1.90 -44.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 27/05/05 28/02/05 25/11/04 19/08/04 28/05/04 25/03/04 -
Price 0.52 0.40 0.43 0.49 0.40 0.50 0.77 -
P/RPS 0.59 0.48 0.56 0.67 0.72 1.27 2.37 -60.46%
P/EPS 17.13 13.65 44.40 37.26 -21.25 -9.28 -9.72 -
EY 5.84 7.33 2.25 2.68 -4.71 -10.77 -10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.82 0.83 0.94 0.78 0.98 1.48 -20.97%

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