[WWTKH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -86.78%
YoY- -19.64%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 26,343 27,978 34,990 34,669 45,041 49,330 49,866 -10.08%
PBT -2,734 -8,146 -6,886 -8,481 -7,557 -8,674 -10,881 -20.54%
Tax 146 146 199 47 63 88 0 -
NP -2,588 -8,000 -6,687 -8,434 -7,494 -8,586 -10,881 -21.26%
-
NP to SH -2,588 -8,000 -6,687 -8,434 -7,494 -8,586 -10,881 -21.26%
-
Tax Rate - - - - - - - -
Total Cost 28,931 35,978 41,677 43,103 52,535 57,916 60,747 -11.61%
-
Net Worth 12,708 15,146 25,700 25,995 43,234 37,205 50,044 -20.40%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 12,708 15,146 25,700 25,995 43,234 37,205 50,044 -20.40%
NOSH 462,142 449,438 381,306 288,835 288,230 143,100 142,982 21.57%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -9.82% -28.59% -19.11% -24.33% -16.64% -17.41% -21.82% -
ROE -20.36% -52.82% -26.02% -32.44% -17.33% -23.08% -21.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.70 6.23 9.18 12.00 15.63 34.47 34.88 -26.03%
EPS -0.56 -1.78 -1.75 -2.92 -2.60 -6.00 -7.61 -35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0337 0.0674 0.09 0.15 0.26 0.35 -34.52%
Adjusted Per Share Value based on latest NOSH - 453,292
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.54 5.88 7.36 7.29 9.47 10.37 10.49 -10.08%
EPS -0.54 -1.68 -1.41 -1.77 -1.58 -1.81 -2.29 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0318 0.054 0.0547 0.0909 0.0782 0.1052 -20.41%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.08 0.09 0.10 0.18 0.14 0.30 0.31 -
P/RPS 1.40 1.45 1.09 1.50 0.90 0.87 0.89 7.83%
P/EPS -14.29 -5.06 -5.70 -6.16 -5.38 -5.00 -4.07 23.26%
EY -7.00 -19.78 -17.54 -16.22 -18.57 -20.00 -24.55 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.67 1.48 2.00 0.93 1.15 0.89 21.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 22/08/11 10/08/10 20/08/09 19/08/08 08/08/07 -
Price 0.10 0.08 0.08 0.14 0.11 0.23 0.32 -
P/RPS 1.75 1.29 0.87 1.17 0.70 0.67 0.92 11.30%
P/EPS -17.86 -4.49 -4.56 -4.79 -4.23 -3.83 -4.20 27.25%
EY -5.60 -22.25 -21.92 -20.86 -23.64 -26.09 -23.78 -21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.37 1.19 1.56 0.73 0.88 0.91 25.96%

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