[WWTKH] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.53%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 49,652 54,407 70,340 69,574 82,796 95,647 104,666 -11.67%
PBT -3,698 -10,538 -15,131 -17,554 -28,860 -24,462 -24,530 -27.02%
Tax 292 293 345 978 333 90 79 24.31%
NP -3,406 -10,245 -14,786 -16,576 -28,527 -24,372 -24,451 -27.97%
-
NP to SH -3,406 -10,245 -14,786 -16,576 -28,527 -24,372 -24,451 -27.97%
-
Tax Rate - - - - - - - -
Total Cost 53,058 64,652 85,126 86,150 111,323 120,019 129,117 -13.76%
-
Net Worth 12,037 14,938 20,608 20,841 23,069 34,872 42,896 -19.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 12,037 14,938 20,608 20,841 23,069 34,872 42,896 -19.07%
NOSH 466,575 451,321 415,490 288,260 288,373 193,736 142,988 21.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -6.86% -18.83% -21.02% -23.82% -34.45% -25.48% -23.36% -
ROE -28.29% -68.58% -71.75% -79.53% -123.65% -69.89% -57.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.64 12.06 16.93 24.14 28.71 49.37 73.20 -27.46%
EPS -0.73 -2.27 -3.56 -5.75 -9.89 -12.58 -17.10 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0331 0.0496 0.0723 0.08 0.18 0.30 -33.53%
Adjusted Per Share Value based on latest NOSH - 447,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.44 11.44 14.79 14.63 17.41 20.11 22.01 -11.67%
EPS -0.72 -2.15 -3.11 -3.49 -6.00 -5.12 -5.14 -27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0314 0.0433 0.0438 0.0485 0.0733 0.0902 -19.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.09 0.08 0.07 0.12 0.14 0.13 0.30 -
P/RPS 0.85 0.66 0.41 0.50 0.49 0.26 0.41 12.90%
P/EPS -12.33 -3.52 -1.97 -2.09 -1.42 -1.03 -1.75 38.41%
EY -8.11 -28.38 -50.84 -47.92 -70.66 -96.77 -57.00 -27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 2.42 1.41 1.66 1.75 0.72 1.00 23.13%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 25/02/11 25/02/10 25/02/09 28/02/08 -
Price 0.09 0.06 0.09 0.105 0.16 0.14 0.30 -
P/RPS 0.85 0.50 0.53 0.44 0.56 0.28 0.41 12.90%
P/EPS -12.33 -2.64 -2.53 -1.83 -1.62 -1.11 -1.75 38.41%
EY -8.11 -37.83 -39.54 -54.77 -61.83 -89.86 -57.00 -27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 1.81 1.81 1.45 2.00 0.78 1.00 23.13%

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