[WWTKH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.42%
YoY- 85.69%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,507 55,945 72,461 71,069 86,521 98,446 102,276 -14.64%
PBT -2,166 -13,891 -15,725 -29,217 -22,411 -22,770 -61,317 -42.68%
Tax 220 292 1,179 310 95 168 5,430 -41.36%
NP -1,946 -13,599 -14,546 -28,907 -22,316 -22,602 -55,887 -42.82%
-
NP to SH -1,946 -13,599 -14,546 -28,907 -22,316 -22,602 -55,887 -42.82%
-
Tax Rate - - - - - - - -
Total Cost 41,453 69,544 87,007 99,976 108,837 121,048 158,163 -19.98%
-
Net Worth 11,900 13,484 26,032 23,030 37,521 42,245 44,380 -19.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 11,900 13,484 26,032 23,030 37,521 42,245 44,380 -19.68%
NOSH 449,090 449,473 448,829 287,884 288,628 201,170 143,161 20.96%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.93% -24.31% -20.07% -40.67% -25.79% -22.96% -54.64% -
ROE -16.35% -100.85% -55.88% -125.51% -59.47% -53.50% -125.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.80 12.45 16.14 24.69 29.98 48.94 71.44 -29.43%
EPS -0.43 -3.03 -3.24 -10.04 -7.73 -11.24 -39.04 -52.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.03 0.058 0.08 0.13 0.21 0.31 -33.60%
Adjusted Per Share Value based on latest NOSH - 449,090
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.31 11.76 15.24 14.94 18.19 20.70 21.51 -14.64%
EPS -0.41 -2.86 -3.06 -6.08 -4.69 -4.75 -11.75 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0284 0.0547 0.0484 0.0789 0.0888 0.0933 -19.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.085 0.08 0.075 0.13 0.15 0.17 0.28 -
P/RPS 0.97 0.64 0.46 0.53 0.50 0.35 0.39 16.38%
P/EPS -19.62 -2.64 -2.31 -1.29 -1.94 -1.51 -0.72 73.38%
EY -5.10 -37.82 -43.21 -77.24 -51.54 -66.09 -139.42 -42.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.67 1.29 1.63 1.15 0.81 0.90 23.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 05/11/12 23/11/11 09/11/10 11/11/09 14/11/08 09/11/07 -
Price 0.08 0.09 0.12 0.13 0.17 0.14 0.30 -
P/RPS 0.91 0.72 0.74 0.53 0.57 0.29 0.42 13.74%
P/EPS -18.46 -2.97 -3.70 -1.29 -2.20 -1.25 -0.77 69.72%
EY -5.42 -33.62 -27.01 -77.24 -45.48 -80.25 -130.13 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.00 2.07 1.63 1.31 0.67 0.97 20.81%

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