[WWTKH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.65%
YoY- 67.65%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 52,686 55,956 69,980 69,338 90,082 98,660 99,732 -10.08%
PBT -5,468 -16,292 -13,772 -16,962 -15,114 -17,348 -21,762 -20.54%
Tax 292 292 398 94 126 176 0 -
NP -5,176 -16,000 -13,374 -16,868 -14,988 -17,172 -21,762 -21.26%
-
NP to SH -5,176 -16,000 -13,374 -16,868 -14,988 -17,172 -21,762 -21.26%
-
Tax Rate - - - - - - - -
Total Cost 57,862 71,956 83,354 86,206 105,070 115,832 121,494 -11.61%
-
Net Worth 12,708 15,146 25,700 25,995 43,234 37,205 50,044 -20.40%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 12,708 15,146 25,700 25,995 43,234 37,205 50,044 -20.40%
NOSH 462,142 449,438 381,306 288,835 288,230 143,100 142,982 21.57%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -9.82% -28.59% -19.11% -24.33% -16.64% -17.41% -21.82% -
ROE -40.73% -105.64% -52.04% -64.89% -34.67% -46.15% -43.49% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.40 12.45 18.35 24.01 31.25 68.94 69.75 -26.03%
EPS -1.12 -3.56 -3.50 -5.84 -5.20 -12.00 -15.22 -35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0337 0.0674 0.09 0.15 0.26 0.35 -34.52%
Adjusted Per Share Value based on latest NOSH - 457,499
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.08 11.77 14.72 14.58 18.94 20.75 20.97 -10.07%
EPS -1.09 -3.36 -2.81 -3.55 -3.15 -3.61 -4.58 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0318 0.054 0.0547 0.0909 0.0782 0.1052 -20.41%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.08 0.09 0.10 0.18 0.14 0.30 0.31 -
P/RPS 0.70 0.72 0.54 0.75 0.45 0.44 0.44 8.03%
P/EPS -7.14 -2.53 -2.85 -3.08 -2.69 -2.50 -2.04 23.19%
EY -14.00 -39.56 -35.07 -32.44 -37.14 -40.00 -49.10 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.67 1.48 2.00 0.93 1.15 0.89 21.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 22/08/11 10/08/10 20/08/09 19/08/08 08/08/07 -
Price 0.10 0.08 0.08 0.14 0.11 0.23 0.32 -
P/RPS 0.88 0.64 0.44 0.58 0.35 0.33 0.46 11.40%
P/EPS -8.93 -2.25 -2.28 -2.40 -2.12 -1.92 -2.10 27.25%
EY -11.20 -44.50 -43.84 -41.71 -47.27 -52.17 -47.56 -21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.37 1.19 1.56 0.73 0.88 0.91 25.96%

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