[WELLCAL] QoQ TTM Result on 30-Jun-2006 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 78,160 55,027 35,418 18,277 0 -
PBT 14,649 10,356 6,943 3,807 0 -
Tax -1,880 -1,496 -1,121 -876 0 -
NP 12,769 8,860 5,822 2,931 0 -
-
NP to SH 12,769 8,860 5,822 2,931 0 -
-
Tax Rate 12.83% 14.45% 16.15% 23.01% - -
Total Cost 65,391 46,167 29,596 15,346 0 -
-
Net Worth 0 59,257 52,419 32,566 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,004 3,004 - - - -
Div Payout % 23.53% 33.91% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 59,257 52,419 32,566 0 -
NOSH 84,064 83,461 79,423 54,277 0 -
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.34% 16.10% 16.44% 16.04% 0.00% -
ROE 0.00% 14.95% 11.11% 9.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 92.98 65.93 44.59 33.67 0.00 -
EPS 15.19 10.62 7.33 5.40 0.00 -
DPS 3.57 3.60 0.00 0.00 0.00 -
NAPS 0.00 0.71 0.66 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,277
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.69 11.04 7.11 3.67 0.00 -
EPS 2.56 1.78 1.17 0.59 0.00 -
DPS 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.00 0.1189 0.1052 0.0654 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/03/07 29/12/06 29/09/06 - - -
Price 2.80 2.78 1.96 0.00 0.00 -
P/RPS 3.01 4.22 4.40 0.00 0.00 -
P/EPS 18.43 26.19 26.74 0.00 0.00 -
EY 5.42 3.82 3.74 0.00 0.00 -
DY 1.28 1.29 0.00 0.00 0.00 -
P/NAPS 0.00 3.92 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/05/07 - - - - -
Price 3.20 0.00 0.00 0.00 0.00 -
P/RPS 3.44 0.00 0.00 0.00 0.00 -
P/EPS 21.07 0.00 0.00 0.00 0.00 -
EY 4.75 0.00 0.00 0.00 0.00 -
DY 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -

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