[WCEHB] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 38.82%
YoY- 564.65%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
Revenue 29,464 42,253 103,405 216,910 166,501 683,614 634,455 -40.90%
PBT -18,431 -302,046 -132,179 83,745 14,751 61,324 85,671 -
Tax -280 -1,167 -48 -23,940 -5,753 -25,154 -38,235 -56.93%
NP -18,711 -303,213 -132,227 59,805 8,998 36,170 47,436 -
-
NP to SH -17,554 -303,009 -132,125 59,805 8,998 36,170 47,436 -
-
Tax Rate - - - 28.59% 39.00% 41.02% 44.63% -
Total Cost 48,175 345,466 235,632 157,105 157,503 647,444 587,019 -34.84%
-
Net Worth 123,714 137,216 397,108 520,833 0 671,400 632,868 -24.39%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
Div - - - 3,556 - - - -
Div Payout % - - - 5.95% - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
Net Worth 123,714 137,216 397,108 520,833 0 671,400 632,868 -24.39%
NOSH 473,999 535,999 472,748 477,828 268,626 268,560 265,911 10.41%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
NP Margin -63.50% -717.61% -127.87% 27.57% 5.40% 5.29% 7.48% -
ROE -14.19% -220.83% -33.27% 11.48% 0.00% 5.39% 7.50% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
RPS 6.22 7.88 21.87 45.39 61.98 254.55 238.60 -46.47%
EPS -3.70 -56.53 -27.95 12.52 3.35 13.47 17.84 -
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.261 0.256 0.84 1.09 0.00 2.50 2.38 -31.52%
Adjusted Per Share Value based on latest NOSH - 477,828
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
RPS 0.89 1.28 3.13 6.57 5.05 20.71 19.22 -40.93%
EPS -0.53 -9.18 -4.00 1.81 0.27 1.10 1.44 -
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0375 0.0416 0.1203 0.1578 0.00 0.2034 0.1918 -24.39%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - - -
Price 0.76 0.38 0.30 0.58 1.13 0.00 0.00 -
P/RPS 12.23 4.82 1.37 1.28 1.82 0.00 0.00 -
P/EPS -20.52 -0.67 -1.07 4.63 33.74 0.00 0.00 -
EY -4.87 -148.77 -93.16 21.58 2.96 0.00 0.00 -
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 2.91 1.48 0.36 0.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/12/02 31/12/01 CAGR
Date 14/12/07 29/12/06 30/12/05 17/12/04 - 25/02/03 27/02/02 -
Price 0.60 0.42 0.28 0.60 0.00 0.00 0.00 -
P/RPS 9.65 5.33 1.28 1.32 0.00 0.00 0.00 -
P/EPS -16.20 -0.74 -1.00 4.79 0.00 0.00 0.00 -
EY -6.17 -134.60 -99.82 20.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 2.30 1.64 0.33 0.55 0.00 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