[WWTKH] YoY TTM 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- -6.37%
YoY- -60.57%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 72,424 91,358 104,130 98,716 111,685 125,305 78,892 -1.41%
PBT -29,784 -23,344 -22,323 -62,853 -36,119 5,479 -2,545 50.64%
Tax 317 64 167 5,408 344 -1,161 -125 -
NP -29,467 -23,280 -22,156 -57,445 -35,775 4,318 -2,670 49.18%
-
NP to SH -29,467 -23,280 -22,156 -57,445 -35,775 4,318 -2,670 49.18%
-
Tax Rate - - - - - 21.19% - -
Total Cost 101,891 114,638 126,286 156,161 147,460 120,987 81,562 3.77%
-
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 -40.69% -25.48% -21.28% -58.19% -32.03% 3.45% -3.38% -
ROE -113.49% -53.97% -59.58% -114.83% -33.29% 6.07% -3.69% -
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 25.10 31.77 72.81 69.06 77.95 88.08 55.62 -12.41%
EPS -10.21 -8.09 -15.49 -40.19 -24.97 3.04 -1.88 32.56%
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 15.23 19.21 21.90 20.76 23.49 26.35 16.59 -1.41%
EPS -6.20 -4.90 -4.66 -12.08 -7.52 0.91 -0.56 49.26%
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 0.72 0.44 0.41 0.45 0.71 0.44 0.85 -2.72%
P/EPS -1.76 -1.73 -1.94 -0.77 -2.20 12.85 -24.97 -35.71%
EY -56.74 -57.82 -51.64 -129.64 -45.40 7.78 -4.00 55.55%
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 0.56 0.35 0.32 0.46 0.65 0.59 0.72 -4.10%
P/EPS -1.37 -1.36 -1.48 -0.80 -2.04 17.13 -21.25 -36.66%
EY -72.96 -73.59 -67.36 -125.59 -48.96 5.84 -4.71 57.85%
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