[WWTKH] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 185.94%
YoY- 132.37%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 79,004 77,536 97,962 77,323 3,587 11,128 12,386 32.96%
PBT -16,449 -10,458 -8,448 1,502 -2,663 -7,799 -7,434 12.98%
Tax -1 -23 -376 -640 0 -20 7,434 -
NP -16,450 -10,481 -8,824 862 -2,663 -7,819 0 -
-
NP to SH -16,450 -10,481 -8,824 862 -2,663 -7,819 -7,434 12.98%
-
Tax Rate - - - 42.61% - - - -
Total Cost 95,454 88,017 106,786 76,461 6,250 18,947 12,386 36.88%
-
Net Worth 44,343 99,819 61,012 73,481 -162,951 -81,413 -68,327 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 44,343 99,819 61,012 73,481 -162,951 -81,413 -68,327 -
NOSH 143,043 142,598 142,552 141,311 54,681 54,640 54,661 15.94%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin -20.82% -13.52% -9.01% 1.11% -74.24% -70.26% 0.00% -
ROE -37.10% -10.50% -14.46% 1.17% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 55.23 54.37 68.72 54.72 6.56 20.37 22.66 14.68%
EPS -11.50 -7.35 -6.19 0.61 -4.87 -14.31 -13.60 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.70 0.428 0.52 -2.98 -1.49 -1.25 -
Adjusted Per Share Value based on latest NOSH - 141,287
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 16.61 16.30 20.60 16.26 0.75 2.34 2.60 32.99%
EPS -3.46 -2.20 -1.86 0.18 -0.56 -1.64 -1.56 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.2099 0.1283 0.1545 -0.3427 -0.1712 -0.1437 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - - - -
Price 0.28 0.49 0.52 0.51 0.00 0.00 0.00 -
P/RPS 0.51 0.90 0.76 0.93 0.00 0.00 0.00 -
P/EPS -2.43 -6.67 -8.40 83.61 0.00 0.00 0.00 -
EY -41.07 -15.00 -11.90 1.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 1.21 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 09/11/07 30/11/06 30/11/05 25/11/04 19/11/03 23/05/02 26/07/01 -
Price 0.30 0.46 0.48 0.49 0.00 0.00 0.00 -
P/RPS 0.54 0.85 0.70 0.90 0.00 0.00 0.00 -
P/EPS -2.61 -6.26 -7.75 80.33 0.00 0.00 0.00 -
EY -38.33 -15.98 -12.90 1.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.66 1.12 0.94 0.00 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