[WWE] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 25.92%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 189,936 214,908 23,328 29,808 15,068 108,896 13,252 55.82%
PBT -16,604 5,084 3,476 -9,096 -5,348 3,412 6,128 -
Tax -2,256 -572 -916 28 -1,156 32 -6,128 -15.33%
NP -18,860 4,512 2,560 -9,068 -6,504 3,444 0 -
-
NP to SH -18,860 4,512 2,712 -9,068 -6,504 3,444 -6,140 20.55%
-
Tax Rate - 11.25% 26.35% - - -0.94% 100.00% -
Total Cost 208,796 210,396 20,768 38,876 21,572 105,452 13,252 58.30%
-
Net Worth 55,421 59,105 59,012 59,032 71,997 58,868 69,842 -3.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 55,421 59,105 59,012 59,032 71,997 58,868 69,842 -3.77%
NOSH 41,985 41,623 41,558 40,994 40,447 40,046 38,375 1.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.93% 2.10% 10.97% -30.42% -43.16% 3.16% 0.00% -
ROE -34.03% 7.63% 4.60% -15.36% -9.03% 5.85% -8.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 452.38 516.31 56.13 72.71 37.25 271.92 34.53 53.50%
EPS -44.92 10.84 6.16 -22.12 -16.08 8.60 -15.36 19.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.42 1.42 1.44 1.78 1.47 1.82 -5.21%
Adjusted Per Share Value based on latest NOSH - 40,994
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 450.78 510.05 55.37 70.74 35.76 258.45 31.45 55.82%
EPS -44.76 10.71 6.44 -21.52 -15.44 8.17 -14.57 20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3153 1.4028 1.4006 1.401 1.7087 1.3971 1.6576 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.96 0.50 1.65 1.75 0.00 0.00 0.00 -
P/RPS 0.21 0.10 2.94 2.41 0.00 0.00 0.00 -
P/EPS -2.14 4.61 25.28 -7.91 0.00 0.00 0.00 -
EY -46.79 21.68 3.96 -12.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 1.16 1.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 24/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.92 0.63 1.54 1.85 1.42 0.00 0.00 -
P/RPS 0.20 0.12 2.74 2.54 3.81 0.00 0.00 -
P/EPS -2.05 5.81 23.60 -8.36 -8.83 0.00 0.00 -
EY -48.83 17.21 4.24 -11.96 -11.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 1.08 1.28 0.80 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