[WCEHB] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 58.92%
YoY- 4510800.0%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 32,994 13,550 212,705 162,214 79,127 40,414 46,862 -20.87%
PBT -64,398 -30,384 70,152 64,609 40,522 19,232 20,338 -
Tax -641 3,188 -22,626 -19,502 -12,139 -5,263 -5,639 -76.56%
NP -65,039 -27,196 47,526 45,107 28,383 13,969 14,699 -
-
NP to SH -65,031 -27,196 47,526 45,107 28,383 13,969 14,699 -
-
Tax Rate - - 32.25% 30.18% 29.96% 27.37% 27.73% -
Total Cost 98,033 40,746 165,179 117,107 50,744 26,445 32,163 110.36%
-
Net Worth 455,747 496,207 563,520 517,543 496,702 484,258 122,096 140.82%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - 14,244 14,191 - - -
Div Payout % - - - 31.58% 50.00% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 455,747 496,207 563,520 517,543 496,702 484,258 122,096 140.82%
NOSH 474,737 477,122 473,546 474,810 473,050 465,633 118,540 152.40%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -197.12% -200.71% 22.34% 27.81% 35.87% 34.56% 31.37% -
ROE -14.27% -5.48% 8.43% 8.72% 5.71% 2.88% 12.04% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 6.95 2.84 44.92 34.16 16.73 8.68 39.53 -68.64%
EPS -13.70 -5.70 10.00 9.50 6.00 3.00 12.40 -
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.96 1.04 1.19 1.09 1.05 1.04 1.03 -4.58%
Adjusted Per Share Value based on latest NOSH - 477,828
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 1.00 0.41 6.45 4.92 2.40 1.23 1.42 -20.86%
EPS -1.97 -0.82 1.44 1.37 0.86 0.42 0.45 -
DPS 0.00 0.00 0.00 0.43 0.43 0.00 0.00 -
NAPS 0.1382 0.1504 0.1708 0.1569 0.1506 0.1468 0.037 140.92%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.44 0.45 0.61 0.58 0.63 0.87 0.88 -
P/RPS 6.33 15.85 1.36 1.70 3.77 10.02 2.23 100.60%
P/EPS -3.21 -7.89 6.08 6.11 10.50 29.00 7.10 -
EY -31.13 -12.67 16.45 16.38 9.52 3.45 14.09 -
DY 0.00 0.00 0.00 5.17 4.76 0.00 0.00 -
P/NAPS 0.46 0.43 0.51 0.53 0.60 0.84 0.85 -33.61%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 30/06/05 31/03/05 17/12/04 24/09/04 28/06/04 25/03/04 -
Price 0.31 0.41 0.56 0.60 0.63 0.69 0.95 -
P/RPS 4.46 14.44 1.25 1.76 3.77 7.95 2.40 51.20%
P/EPS -2.26 -7.19 5.58 6.32 10.50 23.00 7.66 -
EY -44.19 -13.90 17.92 15.83 9.52 4.35 13.05 -
DY 0.00 0.00 0.00 5.00 4.76 0.00 0.00 -
P/NAPS 0.32 0.39 0.47 0.55 0.60 0.66 0.92 -50.57%

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