[WWTKH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.91%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,328 68,624 70,340 72,461 69,895 69,870 69,574 -6.08%
PBT -16,391 -16,188 -15,131 -15,725 -15,959 -18,166 -17,554 -4.47%
Tax 292 291 345 1,179 1,130 1,082 978 -55.36%
NP -16,099 -15,897 -14,786 -14,546 -14,829 -17,084 -16,576 -1.92%
-
NP to SH -16,099 -15,897 -14,786 -14,546 -14,829 -17,084 -16,576 -1.92%
-
Tax Rate - - - - - - - -
Total Cost 79,427 84,521 85,126 87,007 84,724 86,954 86,150 -5.27%
-
Net Worth 15,275 17,845 22,072 26,032 30,091 24,972 20,118 -16.78%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,275 17,845 22,072 26,032 30,091 24,972 20,118 -16.78%
NOSH 453,292 446,145 448,620 448,829 446,455 312,156 287,401 35.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -25.42% -23.17% -21.02% -20.07% -21.22% -24.45% -23.82% -
ROE -105.39% -89.08% -66.99% -55.88% -49.28% -68.41% -82.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.97 15.38 15.68 16.14 15.66 22.38 24.21 -30.71%
EPS -3.55 -3.56 -3.30 -3.24 -3.32 -5.47 -5.77 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.04 0.0492 0.058 0.0674 0.08 0.07 -38.60%
Adjusted Per Share Value based on latest NOSH - 448,829
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.32 14.43 14.79 15.24 14.70 14.69 14.63 -6.06%
EPS -3.39 -3.34 -3.11 -3.06 -3.12 -3.59 -3.49 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0375 0.0464 0.0547 0.0633 0.0525 0.0423 -16.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.12 0.07 0.075 0.10 0.10 0.12 -
P/RPS 0.64 0.78 0.45 0.46 0.64 0.45 0.50 17.90%
P/EPS -2.53 -3.37 -2.12 -2.31 -3.01 -1.83 -2.08 13.96%
EY -39.46 -29.69 -47.08 -43.21 -33.21 -54.73 -48.06 -12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.00 1.42 1.29 1.48 1.25 1.71 34.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 07/05/12 28/02/12 23/11/11 22/08/11 26/05/11 25/02/11 -
Price 0.08 0.10 0.09 0.12 0.08 0.10 0.105 -
P/RPS 0.57 0.65 0.57 0.74 0.51 0.45 0.43 20.69%
P/EPS -2.25 -2.81 -2.73 -3.70 -2.41 -1.83 -1.82 15.20%
EY -44.39 -35.63 -36.62 -27.01 -41.52 -54.73 -54.93 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.50 1.83 2.07 1.19 1.25 1.50 35.69%

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