[WWTKH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -62.93%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 38,797 40,423 54,818 51,931 63,658 72,784 79,004 -11.16%
PBT -3,301 -9,927 -11,167 -12,996 -12,639 -14,689 -16,449 -23.46%
Tax 219 219 272 71 94 88 -1 -
NP -3,082 -9,708 -10,895 -12,925 -12,545 -14,601 -16,450 -24.33%
-
NP to SH -3,082 -9,708 -10,895 -12,925 -12,545 -14,601 -16,450 -24.33%
-
Tax Rate - - - - - - - -
Total Cost 41,879 50,131 65,713 64,856 76,203 87,385 95,454 -12.81%
-
Net Worth 12,374 13,546 23,392 23,080 37,490 34,031 44,343 -19.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 12,374 13,546 23,392 23,080 37,490 34,031 44,343 -19.14%
NOSH 466,969 451,534 403,321 288,504 288,390 162,053 143,043 21.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -7.94% -24.02% -19.87% -24.89% -19.71% -20.06% -20.82% -
ROE -24.91% -71.67% -46.57% -56.00% -33.46% -42.90% -37.10% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.31 8.95 13.59 18.00 22.07 44.91 55.23 -27.04%
EPS -0.66 -2.15 -2.70 -4.48 -4.35 -9.01 -11.50 -37.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.03 0.058 0.08 0.13 0.21 0.31 -33.60%
Adjusted Per Share Value based on latest NOSH - 448,829
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.16 8.50 11.53 10.92 13.39 15.31 16.61 -11.16%
EPS -0.65 -2.04 -2.29 -2.72 -2.64 -3.07 -3.46 -24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0285 0.0492 0.0485 0.0788 0.0716 0.0932 -19.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.085 0.08 0.075 0.13 0.15 0.17 0.28 -
P/RPS 1.02 0.89 0.55 0.72 0.68 0.38 0.51 12.23%
P/EPS -12.88 -3.72 -2.78 -2.90 -3.45 -1.89 -2.43 32.01%
EY -7.76 -26.88 -36.02 -34.46 -29.00 -53.00 -41.07 -24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.67 1.29 1.63 1.15 0.81 0.90 23.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 05/11/12 23/11/11 09/11/10 11/11/09 14/11/08 09/11/07 -
Price 0.08 0.09 0.12 0.13 0.17 0.14 0.30 -
P/RPS 0.96 1.01 0.88 0.72 0.77 0.31 0.54 10.05%
P/EPS -12.12 -4.19 -4.44 -2.90 -3.91 -1.55 -2.61 29.13%
EY -8.25 -23.89 -22.51 -34.46 -25.59 -64.36 -38.33 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.00 2.07 1.63 1.31 0.67 0.97 20.81%

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