[WWTKH] YoY Annual (Unaudited) 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
YoY- -633.73%
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
Revenue 100,808 125,860 109,218 109,218 25,161 12,670 14,919 58.43%
PBT -55,326 -26,966 -3,543 -3,543 1,182 -12,566 74,226 38.94%
Tax 5,408 -205 -911 -911 -270 -20 -148,432 -
NP -49,918 -27,171 -4,454 -4,454 912 -12,586 -74,206 35.75%
-
NP to SH -49,918 -27,171 -4,454 -4,454 912 -12,586 -74,206 35.75%
-
Tax Rate - - - - 22.84% - 199.97% -
Total Cost 150,726 153,031 113,672 113,672 24,249 25,256 89,125 48.64%
-
Net Worth 59,917 114,103 141,944 141,944 14,072 -160,672 -148,105 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
Net Worth 59,917 114,103 141,944 141,944 14,072 -160,672 -148,105 -
NOSH 142,660 142,629 143,378 143,378 27,062 54,650 54,651 23.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
NP Margin -49.52% -21.59% -4.08% -4.08% 3.62% -99.34% -497.39% -
ROE -83.31% -23.81% -3.14% -3.14% 6.48% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
RPS 70.66 88.24 76.17 76.17 92.97 23.18 27.30 28.05%
EPS -34.99 -19.05 -3.16 -3.16 3.37 -23.03 -135.78 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.80 0.99 0.99 0.52 -2.94 -2.71 -
Adjusted Per Share Value based on latest NOSH - 141,666
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
RPS 21.20 26.47 22.97 22.97 5.29 2.66 3.14 58.49%
EPS -10.50 -5.71 -0.94 -0.94 0.19 -2.65 -15.60 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.2399 0.2985 0.2985 0.0296 -0.3379 -0.3114 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/04 31/12/03 - - -
Price 0.42 0.47 0.47 0.47 0.99 0.00 0.00 -
P/RPS 0.59 0.53 0.62 0.62 1.06 0.00 0.00 -
P/EPS -1.20 -2.47 -15.13 -15.13 29.38 0.00 0.00 -
EY -83.31 -40.53 -6.61 -6.61 3.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.59 0.47 0.47 1.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/03 30/06/02 CAGR
Date 01/03/07 28/02/06 27/05/05 27/05/05 25/03/04 29/08/03 30/08/02 -
Price 0.40 0.48 0.40 0.40 0.77 0.00 0.00 -
P/RPS 0.57 0.54 0.53 0.53 0.83 0.00 0.00 -
P/EPS -1.14 -2.52 -12.88 -12.88 22.85 0.00 0.00 -
EY -87.48 -39.69 -7.77 -7.77 4.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.60 0.40 0.40 1.48 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