[WCEHB] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- -60.83%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 448,250 10,566 0 16,728 18,834 21,930 31,538 67.09%
PBT 56,302 98,944 0 -7,600 -3,988 8,734 -7,976 -
Tax -2,066 -3,040 0 -880 -1,144 -190 -1,218 10.76%
NP 54,236 95,904 0 -8,480 -5,132 8,544 -9,194 -
-
NP to SH 51,822 95,358 0 -8,926 -5,550 8,136 -9,498 -
-
Tax Rate 3.67% 3.07% - - - 2.18% - -
Total Cost 394,014 -85,338 0 25,208 23,966 13,386 40,732 55.10%
-
Net Worth 648,970 449,084 0 152,256 129,370 99,360 83,297 48.75%
Dividend
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 648,970 449,084 0 152,256 129,370 99,360 83,297 48.75%
NOSH 1,002,736 1,002,736 572,179 572,179 555,000 508,499 474,900 15.55%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 12.10% 907.67% 0.00% -50.69% -27.25% 38.96% -29.15% -
ROE 7.99% 21.23% 0.00% -5.86% -4.29% 8.19% -11.40% -
Per Share
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 44.70 1.50 0.00 2.92 3.39 4.31 6.64 44.60%
EPS 5.16 14.92 0.00 -1.56 -1.00 1.60 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6472 0.6368 0.00 0.2661 0.2331 0.1954 0.1754 28.72%
Adjusted Per Share Value based on latest NOSH - 57,288
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 14.76 0.35 0.00 0.55 0.62 0.72 1.04 67.04%
EPS 1.71 3.14 0.00 -0.29 -0.18 0.27 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.1479 0.00 0.0501 0.0426 0.0327 0.0274 48.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.835 1.06 1.18 1.24 1.05 1.12 0.92 -
P/RPS 1.87 70.75 0.00 42.41 30.94 25.97 13.85 -32.11%
P/EPS 16.16 7.84 0.00 -79.49 -105.00 70.00 -46.00 -
EY 6.19 12.76 0.00 -1.26 -0.95 1.43 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.66 0.00 4.66 4.50 5.73 5.25 -23.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 17/11/15 27/11/14 - 27/09/13 26/09/12 29/09/11 29/09/10 -
Price 0.845 1.13 0.00 1.22 1.01 0.99 0.95 -
P/RPS 1.89 75.42 0.00 41.73 29.76 22.96 14.31 -32.40%
P/EPS 16.35 8.36 0.00 -78.21 -101.00 61.88 -47.50 -
EY 6.12 11.97 0.00 -1.28 -0.99 1.62 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.77 0.00 4.58 4.33 5.07 5.42 -24.01%

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