[WTK] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 45.84%
YoY- -28.43%
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 422,454 365,766 345,363 412,240 411,009 0 -100.00%
PBT 42,743 38,958 31,368 74,936 79,678 0 -100.00%
Tax -7,137 -9,087 -6,366 -19,631 -2,404 0 -100.00%
NP 35,606 29,871 25,002 55,305 77,274 0 -100.00%
-
NP to SH 35,606 30,266 25,002 55,305 77,274 0 -100.00%
-
Tax Rate 16.70% 23.33% 20.29% 26.20% 3.02% - -
Total Cost 386,848 335,895 320,361 356,935 333,735 0 -100.00%
-
Net Worth 662,437 623,463 588,282 590,683 513,538 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 662,437 623,463 588,282 590,683 513,538 0 -100.00%
NOSH 162,362 164,937 163,411 163,624 109,298 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 8.43% 8.17% 7.24% 13.42% 18.80% 0.00% -
ROE 5.38% 4.85% 4.25% 9.36% 15.05% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 260.19 221.76 211.35 251.94 376.04 0.00 -100.00%
EPS 21.93 18.35 15.30 33.80 70.70 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 3.78 3.60 3.61 4.6985 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 163,990
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 87.77 75.99 71.75 85.64 85.39 0.00 -100.00%
EPS 7.40 6.29 5.19 11.49 16.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3762 1.2953 1.2222 1.2272 1.0669 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 2.26 2.47 2.06 3.38 0.00 0.00 -
P/RPS 0.87 1.11 0.97 1.34 0.00 0.00 -100.00%
P/EPS 10.31 13.46 13.46 10.00 0.00 0.00 -100.00%
EY 9.70 7.43 7.43 10.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.57 0.94 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 28/11/03 29/11/02 26/11/01 28/11/00 19/11/99 - -
Price 2.18 2.43 2.10 3.03 0.00 0.00 -
P/RPS 0.84 1.10 0.99 1.20 0.00 0.00 -100.00%
P/EPS 9.94 13.24 13.73 8.96 0.00 0.00 -100.00%
EY 10.06 7.55 7.29 11.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.58 0.84 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