[WWTKH] QoQ TTM Result on 31-Mar-2013

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 41.81%
YoY- 62.5%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,378 39,507 39,498 38,823 54,407 55,945 63,328 -30.82%
PBT -1,952 -2,166 -3,380 -6,181 -10,538 -13,891 -16,391 -75.70%
Tax 219 220 220 219 293 292 292 -17.40%
NP -1,733 -1,946 -3,160 -5,962 -10,245 -13,599 -16,099 -77.27%
-
NP to SH -1,733 -1,946 -3,160 -5,962 -10,245 -13,599 -16,099 -77.27%
-
Tax Rate - - - - - - - -
Total Cost 38,111 41,453 42,658 44,785 64,652 69,544 79,427 -38.62%
-
Net Worth 11,941 11,900 12,581 0 14,812 13,484 15,275 -15.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 11,941 11,900 12,581 0 14,812 13,484 15,275 -15.10%
NOSH 462,857 449,090 457,499 464,722 447,500 449,473 453,292 1.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.76% -4.93% -8.00% -15.36% -18.83% -24.31% -25.42% -
ROE -14.51% -16.35% -25.12% 0.00% -69.17% -100.85% -105.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.86 8.80 8.63 8.35 12.16 12.45 13.97 -31.77%
EPS -0.37 -0.43 -0.69 -1.28 -2.29 -3.03 -3.55 -77.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0265 0.0275 0.00 0.0331 0.03 0.0337 -16.27%
Adjusted Per Share Value based on latest NOSH - 464,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.65 8.31 8.31 8.16 11.44 11.76 13.32 -30.83%
EPS -0.36 -0.41 -0.66 -1.25 -2.15 -2.86 -3.39 -77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.025 0.0265 0.00 0.0311 0.0284 0.0321 -15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.09 0.085 0.08 0.075 0.08 0.08 0.09 -
P/RPS 1.15 0.97 0.93 0.90 0.66 0.64 0.64 47.64%
P/EPS -24.04 -19.62 -11.58 -5.85 -3.49 -2.64 -2.53 346.78%
EY -4.16 -5.10 -8.63 -17.11 -28.62 -37.82 -39.46 -77.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.21 2.91 0.00 2.42 2.67 2.67 19.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 31/10/13 15/08/13 14/05/13 28/02/13 05/11/12 16/08/12 -
Price 0.09 0.08 0.10 0.085 0.06 0.09 0.08 -
P/RPS 1.15 0.91 1.16 1.02 0.49 0.72 0.57 59.46%
P/EPS -24.04 -18.46 -14.48 -6.63 -2.62 -2.97 -2.25 383.01%
EY -4.16 -5.42 -6.91 -15.09 -38.16 -33.62 -44.39 -79.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.02 3.64 0.00 1.81 3.00 2.37 29.34%

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