[WWE] YoY Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 38.51%
YoY- 67.97%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 68,439 336,732 72,077 32,080 13,158 105,812 34,247 12.22%
PBT -36,682 13,700 -208 -7,934 -12,192 8,158 -16,249 14.52%
Tax 1,142 -7,559 -1,145 4,014 -48 -2,872 16,249 -35.74%
NP -35,540 6,141 -1,353 -3,920 -12,240 5,286 0 -
-
NP to SH -35,539 6,236 -1,352 -3,920 -12,240 5,286 -16,468 13.67%
-
Tax Rate - 55.18% - - - 35.20% - -
Total Cost 103,979 330,591 73,430 36,000 25,398 100,526 34,247 20.32%
-
Net Worth 20,998 64,254 57,407 58,119 60,935 71,888 57,600 -15.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 845 - - - - - -
Div Payout % - 13.56% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 20,998 64,254 57,407 58,119 60,935 71,888 57,600 -15.47%
NOSH 41,997 42,273 41,600 41,219 40,623 40,160 40,000 0.81%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -51.93% 1.82% -1.88% -12.22% -93.02% 5.00% 0.00% -
ROE -169.24% 9.71% -2.36% -6.74% -20.09% 7.35% -28.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 162.96 796.56 173.26 77.83 32.39 263.47 85.62 11.31%
EPS -84.62 14.74 -3.52 -9.51 -30.13 13.17 -41.17 12.75%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 1.52 1.38 1.41 1.50 1.79 1.44 -16.15%
Adjusted Per Share Value based on latest NOSH - 41,208
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 162.43 799.18 171.06 76.14 31.23 251.13 81.28 12.22%
EPS -84.35 14.80 -3.21 -9.30 -29.05 12.55 -39.08 13.67%
DPS 0.00 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 1.525 1.3625 1.3794 1.4462 1.7061 1.367 -15.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.35 0.93 0.96 1.74 2.15 0.00 0.00 -
P/RPS 0.21 0.12 0.55 2.24 6.64 0.00 0.00 -
P/EPS -0.41 6.30 -29.54 -18.30 -7.14 0.00 0.00 -
EY -241.77 15.86 -3.39 -5.47 -14.01 0.00 0.00 -
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.70 1.23 1.43 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 21/12/05 26/11/04 18/11/03 29/11/02 29/11/01 -
Price 0.43 1.28 0.54 1.52 1.94 0.00 0.00 -
P/RPS 0.26 0.16 0.31 1.95 5.99 0.00 0.00 -
P/EPS -0.51 8.68 -16.62 -15.98 -6.44 0.00 0.00 -
EY -196.79 11.52 -6.02 -6.26 -15.53 0.00 0.00 -
DY 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.39 1.08 1.29 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