[WWTKH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.37%
YoY- 6.63%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 103,381 130,616 103,097 14,348 14,837 16,514 20,396 28.34%
PBT -13,944 -11,264 2,002 -10,652 -10,398 -9,912 -10,156 4.99%
Tax -30 -501 -853 0 -26 9,912 -60 -10.10%
NP -13,974 -11,765 1,149 -10,652 -10,425 0 -10,216 4.93%
-
NP to SH -13,974 -11,765 1,149 -10,652 -10,425 -9,912 -10,216 4.93%
-
Tax Rate - - 42.61% - - - - -
Total Cost 117,355 142,381 101,948 25,000 25,262 16,514 30,612 22.95%
-
Net Worth 99,819 61,012 73,481 -162,951 -81,413 -68,327 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 99,819 61,012 73,481 -162,951 -81,413 -68,327 0 -
NOSH 142,598 142,552 141,311 54,681 54,640 54,661 54,728 15.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -13.52% -9.01% 1.11% -74.24% -70.26% 0.00% -50.09% -
ROE -14.00% -19.28% 1.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 72.50 91.63 72.96 26.24 27.15 30.21 37.27 10.77%
EPS -9.80 -8.25 0.81 -19.48 -19.08 -18.13 -18.67 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.428 0.52 -2.98 -1.49 -1.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,681
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.74 27.47 21.68 3.02 3.12 3.47 4.29 28.34%
EPS -2.94 -2.47 0.24 -2.24 -2.19 -2.08 -2.15 4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1283 0.1545 -0.3427 -0.1712 -0.1437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.49 0.52 0.51 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.57 0.70 0.00 0.00 0.00 0.00 -
P/EPS -5.00 -6.30 62.70 0.00 0.00 0.00 0.00 -
EY -20.00 -15.87 1.59 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 0.70 1.21 0.98 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/11/06 30/11/05 25/11/04 19/11/03 23/05/02 26/07/01 31/05/00 -
Price 0.46 0.48 0.49 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.52 0.67 0.00 0.00 0.00 0.00 -
P/EPS -4.69 -5.82 60.25 0.00 0.00 0.00 0.00 -
EY -21.30 -17.19 1.66 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 0.66 1.12 0.94 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