[WWTKH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.1%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 51,729 53,897 73,090 69,241 84,877 97,045 105,338 -11.16%
PBT -4,401 -13,236 -14,889 -17,328 -16,852 -19,585 -21,932 -23.46%
Tax 292 292 362 94 125 117 -1 -
NP -4,109 -12,944 -14,526 -17,233 -16,726 -19,468 -21,933 -24.33%
-
NP to SH -4,109 -12,944 -14,526 -17,233 -16,726 -19,468 -21,933 -24.33%
-
Tax Rate - - - - - - - -
Total Cost 55,838 66,841 87,617 86,474 101,603 116,513 127,271 -12.81%
-
Net Worth 12,374 13,546 23,392 23,080 37,490 34,031 44,343 -19.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 12,374 13,546 23,392 23,080 37,490 34,031 44,343 -19.14%
NOSH 466,969 451,534 403,321 288,504 288,390 162,053 143,043 21.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -7.94% -24.02% -19.87% -24.89% -19.71% -20.06% -20.82% -
ROE -33.21% -95.56% -62.10% -74.67% -44.62% -57.21% -49.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.08 11.94 18.12 24.00 29.43 59.88 73.64 -27.04%
EPS -0.88 -2.87 -3.60 -5.97 -5.80 -12.01 -15.33 -37.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.03 0.058 0.08 0.13 0.21 0.31 -33.60%
Adjusted Per Share Value based on latest NOSH - 449,473
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.88 11.33 15.37 14.56 17.85 20.41 22.15 -11.16%
EPS -0.86 -2.72 -3.05 -3.62 -3.52 -4.09 -4.61 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0285 0.0492 0.0485 0.0788 0.0716 0.0932 -19.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.085 0.08 0.075 0.13 0.15 0.17 0.28 -
P/RPS 0.77 0.67 0.41 0.54 0.51 0.28 0.38 12.47%
P/EPS -9.66 -2.79 -2.08 -2.18 -2.59 -1.42 -1.83 31.92%
EY -10.35 -35.83 -48.02 -45.95 -38.67 -70.67 -54.76 -24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.67 1.29 1.63 1.15 0.81 0.90 23.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 05/11/12 23/11/11 09/11/10 11/11/09 14/11/08 09/11/07 -
Price 0.08 0.09 0.12 0.13 0.17 0.14 0.30 -
P/RPS 0.72 0.75 0.66 0.54 0.58 0.23 0.41 9.82%
P/EPS -9.09 -3.14 -3.33 -2.18 -2.93 -1.17 -1.96 29.10%
EY -11.00 -31.85 -30.01 -45.95 -34.12 -85.81 -51.11 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.00 2.07 1.63 1.31 0.67 0.97 20.81%

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