[WCEHB] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -97.37%
YoY- -81.76%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 17,857 17,990 18,834 19,888 19,775 19,745 21,930 -12.74%
PBT -21,847 -12,234 -3,988 2,136 28,710 7,514 8,734 -
Tax -1,022 -1,060 -1,144 -940 -643 -448 -190 205.43%
NP -22,869 -13,294 -5,132 1,196 28,067 7,066 8,544 -
-
NP to SH -23,191 -13,721 -5,550 728 27,725 6,681 8,136 -
-
Tax Rate - - - 44.01% 2.24% 5.96% 2.18% -
Total Cost 40,726 31,285 23,966 18,692 -8,292 12,678 13,386 109.25%
-
Net Worth 99,927 113,972 129,370 145,782 124,182 98,616 99,360 0.37%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 99,927 113,972 129,370 145,782 124,182 98,616 99,360 0.37%
NOSH 515,355 514,549 555,000 606,666 517,644 501,099 508,499 0.89%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -128.07% -73.90% -27.25% 6.01% 141.93% 35.79% 38.96% -
ROE -23.21% -12.04% -4.29% 0.50% 22.33% 6.78% 8.19% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.46 3.50 3.39 3.28 3.82 3.94 4.31 -13.56%
EPS -4.50 -2.67 -1.00 0.12 5.30 1.33 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.2215 0.2331 0.2403 0.2399 0.1968 0.1954 -0.51%
Adjusted Per Share Value based on latest NOSH - 606,666
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 0.59 0.59 0.62 0.65 0.65 0.65 0.72 -12.37%
EPS -0.76 -0.45 -0.18 0.02 0.91 0.22 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0375 0.0426 0.048 0.0409 0.0325 0.0327 0.40%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.875 1.05 1.05 1.20 1.34 1.03 1.12 -
P/RPS 25.25 30.03 30.94 36.60 35.08 26.14 25.97 -1.84%
P/EPS -19.44 -39.37 -105.00 1,000.00 25.02 77.25 70.00 -
EY -5.14 -2.54 -0.95 0.10 4.00 1.29 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 4.74 4.50 4.99 5.59 5.23 5.73 -14.69%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 28/12/12 26/09/12 27/06/12 30/03/12 29/12/11 29/09/11 -
Price 1.01 1.07 1.01 1.02 1.24 1.19 0.99 -
P/RPS 29.15 30.60 29.76 31.11 32.46 30.20 22.96 17.16%
P/EPS -22.44 -40.13 -101.00 850.00 23.15 89.25 61.88 -
EY -4.46 -2.49 -0.99 0.12 4.32 1.12 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 4.83 4.33 4.24 5.17 6.05 5.07 1.82%

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