[WWTKH] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 0.07%
YoY- -482.18%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 13,164 12,670 13,243 14,137 14,133 14,919 14,650 -6.87%
PBT -12,397 -12,566 -74,868 -74,650 -74,705 -74,225 -12,966 -2.94%
Tax 0 -20 66,407 68,883 20 20 5,148 -
NP -12,397 -12,586 -8,461 -5,767 -74,685 -74,205 -7,818 35.94%
-
NP to SH -12,397 -12,586 -74,848 -74,630 -74,685 -74,205 -12,986 -3.04%
-
Tax Rate - - - - - - - -
Total Cost 25,561 25,256 21,704 19,904 88,818 89,124 22,468 8.97%
-
Net Worth -162,951 -160,629 -156,284 -153,680 -150,795 -148,097 -81,440 58.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -162,951 -160,629 -156,284 -153,680 -150,795 -148,097 -81,440 58.71%
NOSH 54,681 54,635 54,645 54,690 54,636 54,648 54,657 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -94.17% -99.34% -63.89% -40.79% -528.44% -497.39% -53.37% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.07 23.19 24.23 25.85 25.87 27.30 26.80 -6.90%
EPS -22.67 -23.04 -136.97 -136.46 -136.70 -135.79 -23.76 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.98 -2.94 -2.86 -2.81 -2.76 -2.71 -1.49 58.67%
Adjusted Per Share Value based on latest NOSH - 54,690
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.77 2.66 2.78 2.97 2.97 3.14 3.08 -6.82%
EPS -2.61 -2.65 -15.74 -15.69 -15.70 -15.60 -2.73 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3427 -0.3378 -0.3286 -0.3232 -0.3171 -0.3114 -0.1713 58.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 28/02/03 29/11/02 30/08/02 23/05/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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