[WWTKH] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 134.25%
YoY- 115.81%
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Revenue 100,808 125,860 109,218 25,161 6,565 14,919 15,908 39.83%
PBT -55,326 -26,966 -3,543 1,182 -5,747 74,226 -12,602 30.81%
Tax 5,408 -205 -911 -270 -20 -148,432 12,602 -14.24%
NP -49,918 -27,171 -4,454 912 -5,767 -74,206 0 -
-
NP to SH -49,918 -27,171 -4,454 912 -5,767 -74,206 -12,602 28.39%
-
Tax Rate - - - 22.84% - 199.97% - -
Total Cost 150,726 153,031 113,672 24,249 12,332 89,125 15,908 50.43%
-
Net Worth 59,917 114,103 140,028 14,072 -153,604 -148,105 -73,775 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Net Worth 59,917 114,103 140,028 14,072 -153,604 -148,105 -73,775 -
NOSH 142,660 142,629 141,443 27,062 54,663 54,651 54,648 19.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
NP Margin -49.52% -21.59% -4.08% 3.62% -87.84% -497.39% 0.00% -
ROE -83.31% -23.81% -3.18% 6.48% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 70.66 88.24 77.22 92.97 12.01 27.30 29.11 17.47%
EPS -34.99 -19.05 -3.16 3.37 -10.55 -135.78 -23.06 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.80 0.99 0.52 -2.81 -2.71 -1.35 -
Adjusted Per Share Value based on latest NOSH - 107,096
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 21.20 26.47 22.97 5.29 1.38 3.14 3.35 39.80%
EPS -10.50 -5.71 -0.94 0.19 -1.21 -15.60 -2.65 28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.2399 0.2945 0.0296 -0.323 -0.3114 -0.1551 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.42 0.47 0.47 0.99 0.00 0.00 0.00 -
P/RPS 0.59 0.53 0.61 1.06 0.00 0.00 0.00 -
P/EPS -1.20 -2.47 -14.93 29.38 0.00 0.00 0.00 -
EY -83.31 -40.53 -6.70 3.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.59 0.47 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 01/03/07 28/02/06 28/02/05 25/03/04 28/02/03 30/08/02 29/08/01 -
Price 0.40 0.48 0.43 0.77 0.00 0.00 0.00 -
P/RPS 0.57 0.54 0.56 0.83 0.00 0.00 0.00 -
P/EPS -1.14 -2.52 -13.66 22.85 0.00 0.00 0.00 -
EY -87.48 -39.69 -7.32 4.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.60 0.43 1.48 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