[WWTKH] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.22%
YoY- -5.75%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 13,069 12,394 17,690 17,665 21,541 24,591 26,373 -11.03%
PBT -988 -3,789 -3,586 -5,793 -4,117 -7,768 -5,060 -23.81%
Tax 73 72 71 23 62 88 0 -
NP -915 -3,717 -3,515 -5,770 -4,055 -7,680 -5,060 -24.78%
-
NP to SH -915 -3,717 -3,515 -5,770 -4,055 -7,680 -5,060 -24.78%
-
Tax Rate - - - - - - - -
Total Cost 13,984 16,111 21,205 23,435 25,596 32,271 31,433 -12.61%
-
Net Worth 12,581 15,275 30,091 25,965 43,138 37,184 50,028 -20.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 12,581 15,275 30,091 25,965 43,138 37,184 50,028 -20.53%
NOSH 457,499 453,292 446,455 288,500 287,588 143,016 142,937 21.37%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -7.00% -29.99% -19.87% -32.66% -18.82% -31.23% -19.19% -
ROE -7.27% -24.33% -11.68% -22.22% -9.40% -20.65% -10.11% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.86 2.73 3.96 6.12 7.49 17.19 18.45 -26.68%
EPS -0.20 -0.82 -0.78 -2.00 -1.41 -5.37 -3.54 -38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0337 0.0674 0.09 0.15 0.26 0.35 -34.52%
Adjusted Per Share Value based on latest NOSH - 453,292
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.75 2.61 3.72 3.71 4.53 5.17 5.55 -11.03%
EPS -0.19 -0.78 -0.74 -1.21 -0.85 -1.61 -1.06 -24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0321 0.0633 0.0546 0.0907 0.0782 0.1052 -20.51%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.08 0.09 0.10 0.18 0.14 0.30 0.31 -
P/RPS 2.80 3.29 2.52 2.94 1.87 1.74 1.68 8.87%
P/EPS -40.00 -10.98 -12.70 -9.00 -9.93 -5.59 -8.76 28.77%
EY -2.50 -9.11 -7.87 -11.11 -10.07 -17.90 -11.42 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.67 1.48 2.00 0.93 1.15 0.89 21.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 22/08/11 10/08/10 20/08/09 19/08/08 08/08/07 -
Price 0.10 0.08 0.08 0.14 0.11 0.23 0.32 -
P/RPS 3.50 2.93 2.02 2.29 1.47 1.34 1.73 12.44%
P/EPS -50.00 -9.76 -10.16 -7.00 -7.80 -4.28 -9.04 32.94%
EY -2.00 -10.25 -9.84 -14.29 -12.82 -23.35 -11.06 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.37 1.19 1.56 0.73 0.88 0.91 25.96%

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