[WWTKH] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 83.03%
YoY- 293.62%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 49,330 49,866 51,958 66,133 50,145 12,670 7,347 34.03%
PBT -8,674 -10,881 -3,354 2,318 -878 -12,566 -5,323 7.79%
Tax 88 0 0 -376 -125 -20 -20 -
NP -8,586 -10,881 -3,354 1,942 -1,003 -12,586 -5,343 7.56%
-
NP to SH -8,586 -10,881 -3,354 1,942 -1,003 -12,586 -5,343 7.56%
-
Tax Rate - - - 16.22% - - - -
Total Cost 57,916 60,747 55,312 64,191 51,148 25,256 12,690 26.30%
-
Net Worth 37,205 50,044 107,042 71,397 72,046 -160,672 -79,216 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 37,205 50,044 107,042 71,397 72,046 -160,672 -79,216 -
NOSH 143,100 142,982 142,723 142,794 141,267 54,650 54,631 15.96%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin -17.41% -21.82% -6.46% 2.94% -2.00% -99.34% -72.72% -
ROE -23.08% -21.74% -3.13% 2.72% -1.39% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 34.47 34.88 36.40 46.31 35.50 23.18 13.45 15.57%
EPS -6.00 -7.61 -2.35 1.36 -0.71 -23.03 -9.78 -7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.35 0.75 0.50 0.51 -2.94 -1.45 -
Adjusted Per Share Value based on latest NOSH - 142,258
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 10.37 10.49 10.93 13.91 10.54 2.66 1.54 34.09%
EPS -1.81 -2.29 -0.71 0.41 -0.21 -2.65 -1.12 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.1052 0.2251 0.1501 0.1515 -0.3379 -0.1666 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.30 0.31 0.55 0.39 0.47 0.00 0.00 -
P/RPS 0.87 0.89 1.51 0.84 1.32 0.00 0.00 -
P/EPS -5.00 -4.07 -23.40 28.68 -66.20 0.00 0.00 -
EY -20.00 -24.55 -4.27 3.49 -1.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.89 0.73 0.78 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 19/08/08 08/08/07 01/09/06 19/08/05 19/08/04 29/08/03 27/02/02 -
Price 0.23 0.32 0.51 0.52 0.40 0.00 0.00 -
P/RPS 0.67 0.92 1.40 1.12 1.13 0.00 0.00 -
P/EPS -3.83 -4.20 -21.70 38.24 -56.34 0.00 0.00 -
EY -26.09 -23.78 -4.61 2.62 -1.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.68 1.04 0.78 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