[WWTKH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 47.0%
YoY- 80.37%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 39,498 63,328 69,895 72,424 91,358 104,130 98,716 -14.14%
PBT -3,380 -16,391 -15,959 -29,784 -23,344 -22,323 -62,853 -38.53%
Tax 220 292 1,130 317 64 167 5,408 -41.32%
NP -3,160 -16,099 -14,829 -29,467 -23,280 -22,156 -57,445 -38.30%
-
NP to SH -3,160 -16,099 -14,829 -29,467 -23,280 -22,156 -57,445 -38.30%
-
Tax Rate - - - - - - - -
Total Cost 42,658 79,427 84,724 101,891 114,638 126,286 156,161 -19.43%
-
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 -8.00% -25.42% -21.22% -40.69% -25.48% -21.28% -58.19% -
ROE -25.12% -105.39% -49.28% -113.49% -53.97% -59.58% -114.83% -
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 8.63 13.97 15.66 25.10 31.77 72.81 69.06 -29.27%
EPS -0.69 -3.55 -3.32 -10.21 -8.09 -15.49 -40.19 -49.17%
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 - 457,499
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.31 13.32 14.70 15.23 19.21 21.90 20.76 -14.14%
EPS -0.66 -3.39 -3.12 -6.20 -4.90 -4.66 -12.08 -38.37%
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 0.93 0.64 0.64 0.72 0.44 0.41 0.45 12.84%
P/EPS -11.58 -2.53 -3.01 -1.76 -1.73 -1.94 -0.77 57.04%
EY -8.63 -39.46 -33.21 -56.74 -57.82 -51.64 -129.64 -36.31%
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 1.16 0.57 0.51 0.56 0.35 0.32 0.46 16.65%
P/EPS -14.48 -2.25 -2.41 -1.37 -1.36 -1.48 -0.80 61.96%
EY -6.91 -44.39 -41.52 -72.96 -73.59 -67.36 -125.59 -38.30%
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