[WWTKH] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.07%
YoY- -212.54%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 17,665 21,541 24,591 26,373 27,157 33,460 26,711 -6.65%
PBT -5,793 -4,117 -7,768 -5,060 -1,627 888 891 -
Tax 23 62 88 0 8 -6 -125 -
NP -5,770 -4,055 -7,680 -5,060 -1,619 882 766 -
-
NP to SH -5,770 -4,055 -7,680 -5,060 -1,619 882 766 -
-
Tax Rate - - - - - 0.68% 14.03% -
Total Cost 23,435 25,596 32,271 31,433 28,776 32,578 25,945 -1.68%
-
Net Worth 25,965 43,138 37,184 50,028 107,455 71,129 72,344 -15.69%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 25,965 43,138 37,184 50,028 107,455 71,129 72,344 -15.69%
NOSH 288,500 287,588 143,016 142,937 143,274 142,258 141,851 12.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -32.66% -18.82% -31.23% -19.19% -5.96% 2.64% 2.87% -
ROE -22.22% -9.40% -20.65% -10.11% -1.51% 1.24% 1.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.12 7.49 17.19 18.45 18.95 23.52 18.83 -17.07%
EPS -2.00 -1.41 -5.37 -3.54 -1.13 0.62 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.15 0.26 0.35 0.75 0.50 0.51 -25.09%
Adjusted Per Share Value based on latest NOSH - 142,937
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.71 4.53 5.17 5.55 5.71 7.04 5.62 -6.68%
EPS -1.21 -0.85 -1.61 -1.06 -0.34 0.19 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0907 0.0782 0.1052 0.226 0.1496 0.1521 -15.69%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.18 0.14 0.30 0.31 0.55 0.39 0.47 -
P/RPS 2.94 1.87 1.74 1.68 2.90 1.66 2.50 2.73%
P/EPS -9.00 -9.93 -5.59 -8.76 -48.67 62.90 87.04 -
EY -11.11 -10.07 -17.90 -11.42 -2.05 1.59 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.93 1.15 0.89 0.73 0.78 0.92 13.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 20/08/09 19/08/08 08/08/07 01/09/06 19/08/05 19/08/04 -
Price 0.14 0.11 0.23 0.32 0.51 0.52 0.40 -
P/RPS 2.29 1.47 1.34 1.73 2.69 2.21 2.12 1.29%
P/EPS -7.00 -7.80 -4.28 -9.04 -45.13 83.87 74.07 -
EY -14.29 -12.82 -23.35 -11.06 -2.22 1.19 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.73 0.88 0.91 0.68 1.04 0.78 12.24%

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