[WWTKH] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -16.87%
YoY- 15.14%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 24,591 26,373 27,157 33,460 26,711 3,218 3,468 35.16%
PBT -7,768 -5,060 -1,627 888 891 -4,125 -2,970 15.93%
Tax 88 0 8 -6 -125 0 0 -
NP -7,680 -5,060 -1,619 882 766 -4,125 -2,970 15.73%
-
NP to SH -7,680 -5,060 -1,619 882 766 -4,125 -2,970 15.73%
-
Tax Rate - - - 0.68% 14.03% - - -
Total Cost 32,271 31,433 28,776 32,578 25,945 7,343 6,438 28.13%
-
Net Worth 37,184 50,028 107,455 71,129 72,344 -160,629 -79,309 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 37,184 50,028 107,455 71,129 72,344 -160,629 -79,309 -
NOSH 143,016 142,937 143,274 142,258 141,851 54,635 54,696 15.93%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin -31.23% -19.19% -5.96% 2.64% 2.87% -128.19% -85.64% -
ROE -20.65% -10.11% -1.51% 1.24% 1.06% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 17.19 18.45 18.95 23.52 18.83 5.89 6.34 16.58%
EPS -5.37 -3.54 -1.13 0.62 0.54 -7.55 -5.43 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.35 0.75 0.50 0.51 -2.94 -1.45 -
Adjusted Per Share Value based on latest NOSH - 142,258
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 5.17 5.55 5.71 7.04 5.62 0.68 0.73 35.13%
EPS -1.61 -1.06 -0.34 0.19 0.16 -0.87 -0.62 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.1052 0.226 0.1496 0.1521 -0.3378 -0.1668 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.30 0.31 0.55 0.39 0.47 0.00 0.00 -
P/RPS 1.74 1.68 2.90 1.66 2.50 0.00 0.00 -
P/EPS -5.59 -8.76 -48.67 62.90 87.04 0.00 0.00 -
EY -17.90 -11.42 -2.05 1.59 1.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.89 0.73 0.78 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 19/08/08 08/08/07 01/09/06 19/08/05 19/08/04 29/08/03 27/02/02 -
Price 0.23 0.32 0.51 0.52 0.40 0.00 0.00 -
P/RPS 1.34 1.73 2.69 2.21 2.12 0.00 0.00 -
P/EPS -4.28 -9.04 -45.13 83.87 74.07 0.00 0.00 -
EY -23.35 -11.06 -2.22 1.19 1.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.68 1.04 0.78 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