[WWTKH] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -26.16%
YoY- 116.17%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 129,857 125,305 118,556 109,316 102,582 78,892 55,399 76.36%
PBT -13,493 5,479 5,482 2,282 2,498 -2,545 -7,561 47.07%
Tax -646 -1,161 -1,280 -910 -640 -125 0 -
NP -14,139 4,318 4,202 1,372 1,858 -2,670 -7,561 51.72%
-
NP to SH -14,139 4,318 4,202 1,372 1,858 -2,670 -7,561 51.72%
-
Tax Rate - 21.19% 23.35% 39.88% 25.62% - - -
Total Cost 143,996 120,987 114,354 107,944 100,724 81,562 62,960 73.50%
-
Net Worth 61,031 71,129 70,255 73,666 73,469 72,344 71,602 -10.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 61,031 71,129 70,255 73,666 73,469 72,344 71,602 -10.09%
NOSH 142,596 142,258 143,378 141,666 141,287 141,851 140,396 1.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -10.89% 3.45% 3.54% 1.26% 1.81% -3.38% -13.65% -
ROE -23.17% 6.07% 5.98% 1.86% 2.53% -3.69% -10.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 91.07 88.08 82.69 77.16 72.60 55.62 39.46 74.55%
EPS -9.92 3.04 2.93 0.97 1.32 -1.88 -5.39 50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 0.50 0.49 0.52 0.52 0.51 0.51 -11.01%
Adjusted Per Share Value based on latest NOSH - 141,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.31 26.35 24.93 22.99 21.57 16.59 11.65 76.37%
EPS -2.97 0.91 0.88 0.29 0.39 -0.56 -1.59 51.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1496 0.1477 0.1549 0.1545 0.1521 0.1506 -10.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.39 0.39 0.47 0.51 0.47 0.72 -
P/RPS 0.57 0.44 0.47 0.61 0.70 0.85 1.82 -53.84%
P/EPS -5.24 12.85 13.31 48.53 38.78 -24.97 -13.37 -46.41%
EY -19.07 7.78 7.51 2.06 2.58 -4.00 -7.48 86.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.78 0.80 0.90 0.98 0.92 1.41 -9.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 19/08/05 27/05/05 28/02/05 25/11/04 19/08/04 28/05/04 -
Price 0.48 0.52 0.40 0.43 0.49 0.40 0.50 -
P/RPS 0.53 0.59 0.48 0.56 0.67 0.72 1.27 -44.12%
P/EPS -4.84 17.13 13.65 44.40 37.26 -21.25 -9.28 -35.18%
EY -20.66 5.84 7.33 2.25 2.68 -4.71 -10.77 54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 0.82 0.83 0.94 0.78 0.98 9.30%

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