[WWTKH] YoY Annual (Unaudited) 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
YoY- 1.85%
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 125,860 109,218 25,161 49,652 14,919 15,908 20,915 38.52%
PBT -26,966 -3,543 1,182 -3,698 74,226 -12,602 -10,901 17.87%
Tax -205 -911 -270 292 -148,432 12,602 -60 24.99%
NP -27,171 -4,454 912 -3,406 -74,206 0 -10,961 17.92%
-
NP to SH -27,171 -4,454 912 -3,406 -74,206 -12,602 -10,961 17.92%
-
Tax Rate - - 22.84% - 199.97% - - -
Total Cost 153,031 113,672 24,249 53,058 89,125 15,908 31,876 32.96%
-
Net Worth 114,103 141,944 14,072 12,037 -148,105 -73,775 -61,198 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 114,103 141,944 14,072 12,037 -148,105 -73,775 -61,198 -
NOSH 142,629 143,378 27,062 466,575 54,651 54,648 54,641 19.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -21.59% -4.08% 3.62% -6.86% -497.39% 0.00% -52.41% -
ROE -23.81% -3.14% 6.48% -28.29% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 88.24 76.17 92.97 10.64 27.30 29.11 38.28 16.37%
EPS -19.05 -3.16 3.37 -0.73 -135.78 -23.06 -20.06 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.99 0.52 0.0258 -2.71 -1.35 -1.12 -
Adjusted Per Share Value based on latest NOSH - 54,690
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.47 22.97 5.29 10.44 3.14 3.35 4.40 38.52%
EPS -5.71 -0.94 0.19 -0.72 -15.60 -2.65 -2.30 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2985 0.0296 0.0253 -0.3114 -0.1551 -0.1287 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.47 0.47 0.99 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.62 1.06 0.00 0.00 0.00 0.00 -
P/EPS -2.47 -15.13 29.38 0.00 0.00 0.00 0.00 -
EY -40.53 -6.61 3.40 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 0.59 0.47 1.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/06 27/05/05 25/03/04 28/02/14 30/08/02 29/08/01 30/08/00 -
Price 0.48 0.40 0.77 0.09 0.00 0.00 0.00 -
P/RPS 0.54 0.53 0.83 0.00 0.00 0.00 0.00 -
P/EPS -2.52 -12.88 22.85 0.00 0.00 0.00 0.00 -
EY -39.69 -7.77 4.38 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 0.60 0.40 1.48 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