[WWTKH] YoY 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- 68.56%
YoY- 86.2%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 10,855 13,984 15,522 17,643 19,138 22,863 25,662 -13.34%
PBT -397 -611 -3,964 -4,558 -16,221 -9,772 -8,081 -39.45%
Tax 73 74 73 907 239 1 80 -1.51%
NP -324 -537 -3,891 -3,651 -15,982 -9,771 -8,001 -41.37%
-
NP to SH -324 -537 -3,891 -3,651 -15,982 -9,771 -8,001 -41.37%
-
Tax Rate - - - - - - - -
Total Cost 11,179 14,521 19,413 21,294 35,120 32,634 33,663 -16.76%
-
Net Worth 11,941 14,812 22,072 20,118 34,596 51,728 42,939 -19.19%
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 11,941 14,812 22,072 20,118 34,596 51,728 42,939 -19.19%
NOSH 462,857 447,500 448,620 287,401 288,301 287,382 143,130 21.58%
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 -2.98% -3.84% -25.07% -20.69% -83.51% -42.74% -31.18% -
ROE -2.71% -3.63% -17.63% -18.15% -46.20% -18.89% -18.63% -
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 2.35 3.12 3.46 6.14 6.64 7.96 17.93 -28.70%
EPS -0.07 -0.12 -0.87 -1.27 -5.54 -3.40 -5.59 -51.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0331 0.0492 0.07 0.12 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 2.28 2.94 3.26 3.71 4.02 4.81 5.40 -13.37%
EPS -0.07 -0.11 -0.82 -0.77 -3.36 -2.05 -1.68 -41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0311 0.0464 0.0423 0.0727 0.1088 0.0903 -19.19%
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 3.84 2.56 2.02 1.95 2.11 1.63 1.67 14.87%
P/EPS -128.57 -66.67 -8.07 -9.45 -2.53 -3.82 -5.37 69.68%
EY -0.78 -1.50 -12.39 -10.59 -39.60 -26.15 -18.63 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 2.42 1.42 1.71 1.17 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 3.84 1.92 2.60 1.71 2.41 1.76 1.67 14.87%
P/EPS -128.57 -50.00 -10.38 -8.27 -2.89 -4.12 -5.37 69.68%
EY -0.78 -2.00 -9.64 -12.10 -34.65 -24.29 -18.63 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 1.81 1.83 1.50 1.33 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