[WWTKH] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 64.69%
YoY- 78.79%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 98,716 111,685 125,305 78,892 12,670 14,731 18,352 29.55%
PBT -62,853 -36,119 5,479 -2,545 -12,566 -8,181 -10,867 31.00%
Tax 5,408 344 -1,161 -125 -20 2,839 10,867 -10.18%
NP -57,445 -35,775 4,318 -2,670 -12,586 -5,342 0 -
-
NP to SH -57,445 -35,775 4,318 -2,670 -12,586 -12,819 -10,882 29.17%
-
Tax Rate - - 21.19% - - - - -
Total Cost 156,161 147,460 120,987 81,562 25,256 20,073 18,352 39.02%
-
Net Worth 50,028 107,455 71,129 72,344 -160,629 -79,309 -64,710 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 50,028 107,455 71,129 72,344 -160,629 -79,309 -64,710 -
NOSH 142,937 143,274 142,258 141,851 54,635 54,696 53,480 16.33%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin -58.19% -32.03% 3.45% -3.38% -99.34% -36.26% 0.00% -
ROE -114.83% -33.29% 6.07% -3.69% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 69.06 77.95 88.08 55.62 23.19 26.93 34.32 11.36%
EPS -40.19 -24.97 3.04 -1.88 -23.04 -23.44 -20.35 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.75 0.50 0.51 -2.94 -1.45 -1.21 -
Adjusted Per Share Value based on latest NOSH - 141,851
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 20.76 23.49 26.35 16.59 2.66 3.10 3.86 29.54%
EPS -12.08 -7.52 0.91 -0.56 -2.65 -2.70 -2.29 29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.226 0.1496 0.1521 -0.3378 -0.1668 -0.1361 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 0.31 0.55 0.39 0.47 0.00 0.00 0.00 -
P/RPS 0.45 0.71 0.44 0.85 0.00 0.00 0.00 -
P/EPS -0.77 -2.20 12.85 -24.97 0.00 0.00 0.00 -
EY -129.64 -45.40 7.78 -4.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.78 0.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 08/08/07 01/09/06 19/08/05 19/08/04 29/08/03 27/02/02 26/02/01 -
Price 0.32 0.51 0.52 0.40 0.00 0.00 0.00 -
P/RPS 0.46 0.65 0.59 0.72 0.00 0.00 0.00 -
P/EPS -0.80 -2.04 17.13 -21.25 0.00 0.00 0.00 -
EY -125.59 -48.96 5.84 -4.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.68 1.04 0.78 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