[WWTKH] YoY Annualized Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -12.63%
YoY- -4.25%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 132,266 100,290 12,670 14,694 17,048 22,174 7,288 -3.05%
PBT 4,636 -1,756 -12,566 -10,646 -10,250 -10,408 -6,742 -
Tax -752 -250 -20 -40 10,250 0 0 -100.00%
NP 3,884 -2,006 -12,586 -10,686 0 -10,408 -6,742 -
-
NP to SH 3,884 -2,006 -12,586 -10,686 -10,250 -10,408 -6,742 -
-
Tax Rate 16.22% - - - - - - -
Total Cost 128,382 102,296 25,256 25,380 17,048 32,582 14,030 -2.33%
-
Net Worth 71,397 72,046 -160,672 -79,216 -68,902 -52,560 -25,142 -
Dividend
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 71,397 72,046 -160,672 -79,216 -68,902 -52,560 -25,142 -
NOSH 142,794 141,267 54,650 54,631 56,944 52,040 27,328 -1.75%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.94% -2.00% -99.34% -72.72% 0.00% -46.94% -92.51% -
ROE 5.44% -2.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 92.63 70.99 23.18 26.90 29.94 42.61 26.67 -1.32%
EPS 2.72 -1.42 -23.03 -19.56 -18.00 -20.00 -24.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 -2.94 -1.45 -1.21 -1.01 -0.92 -
Adjusted Per Share Value based on latest NOSH - 54,696
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 27.81 21.09 2.66 3.09 3.58 4.66 1.53 -3.05%
EPS 0.82 -0.42 -2.65 -2.25 -2.16 -2.19 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1515 -0.3379 -0.1666 -0.1449 -0.1105 -0.0529 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 30/06/05 30/06/04 - - - - - -
Price 0.39 0.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.66 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.34 -33.10 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 6.97 -3.02 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 19/08/05 19/08/04 29/08/03 27/02/02 26/02/01 28/02/00 - -
Price 0.52 0.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.56 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 19.12 -28.17 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 5.23 -3.55 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.78 0.00 0.00 0.00 0.00 0.00 -100.00%

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