[WCEHB] QoQ TTM Result on 31-Jan-2013 [#4]

Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -286.66%
YoY- -183.45%
View:
Show?
TTM Result
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 9,464 13,540 12,885 17,857 18,459 18,227 18,495 -43.67%
PBT -15,782 -22,964 -22,643 -22,109 13,898 22,413 27,795 -
Tax -416 -639 -787 -1,022 -1,102 -1,120 -475 -10.74%
NP -16,198 -23,603 -23,430 -23,131 12,796 21,293 27,320 -
-
NP to SH -16,074 -23,590 -23,373 -23,191 12,424 20,946 26,973 -
-
Tax Rate - - - - 7.93% 5.00% 1.71% -
Total Cost 25,662 37,143 36,315 40,988 5,663 -3,066 -8,825 -
-
Net Worth 0 98,446 0 100,052 118,913 114,879 145,782 -
Dividend
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 0 98,446 0 100,052 118,913 114,879 145,782 -
NOSH 528,999 528,999 516,000 516,000 536,857 492,833 606,666 -11.07%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -171.15% -174.32% -181.84% -129.53% 69.32% 116.82% 147.72% -
ROE 0.00% -23.96% 0.00% -23.18% 10.45% 18.23% 18.50% -
Per Share
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.79 2.56 2.50 3.46 3.44 3.70 3.05 -36.65%
EPS -3.04 -4.46 -4.53 -4.49 2.31 4.25 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1861 0.00 0.1939 0.2215 0.2331 0.2403 -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 0.31 0.45 0.42 0.59 0.61 0.60 0.61 -44.00%
EPS -0.53 -0.78 -0.77 -0.76 0.41 0.69 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0324 0.00 0.0329 0.0392 0.0378 0.048 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.12 0.96 1.01 0.875 1.05 1.05 1.20 -
P/RPS 62.60 37.51 40.45 25.28 30.54 28.39 39.36 48.82%
P/EPS -36.86 -21.53 -22.30 -19.47 45.37 24.71 26.99 -
EY -2.71 -4.65 -4.48 -5.14 2.20 4.05 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.16 0.00 4.51 4.74 4.50 4.99 -
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date - - - 29/03/13 28/12/12 26/09/12 27/06/12 -
Price 0.00 0.00 0.00 1.01 1.07 1.01 1.02 -
P/RPS 0.00 0.00 0.00 29.19 31.12 27.31 33.46 -
P/EPS 0.00 0.00 0.00 -22.47 46.24 23.76 22.94 -
EY 0.00 0.00 0.00 -4.45 2.16 4.21 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.21 4.83 4.33 4.24 -

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