[WCEHB] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -60.01%
YoY- -485.66%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 17,990 19,745 27,354 41,850 47,441 23,193 35,624 -10.75%
PBT -12,234 7,514 -26,752 -38,864 9,838 -27,240 -151,612 -34.23%
Tax -1,060 -448 -5,088 -106 -45 -482 -618 9.39%
NP -13,294 7,066 -31,840 -38,970 9,793 -27,722 -152,230 -33.36%
-
NP to SH -13,721 6,681 -32,074 -38,113 9,882 -27,032 -152,130 -33.00%
-
Tax Rate - 5.96% - - 0.46% - - -
Total Cost 31,285 12,678 59,194 80,821 37,648 50,915 187,854 -25.80%
-
Net Worth 113,972 98,616 66,130 92,736 116,090 123,058 121,199 -1.01%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 113,972 98,616 66,130 92,736 116,090 123,058 121,199 -1.01%
NOSH 514,549 501,099 471,686 470,745 463,249 471,488 473,435 1.39%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -73.90% 35.79% -116.40% -93.12% 20.64% -119.53% -427.33% -
ROE -12.04% 6.78% -48.50% -41.10% 8.51% -21.97% -125.52% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.50 3.94 5.80 8.89 10.24 4.92 7.52 -11.95%
EPS -2.67 1.33 6.80 8.00 2.13 -5.73 -32.13 -33.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.1968 0.1402 0.197 0.2506 0.261 0.256 -2.38%
Adjusted Per Share Value based on latest NOSH - 469,685
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.59 0.65 0.90 1.38 1.56 0.76 1.17 -10.77%
EPS -0.45 0.22 -1.06 -1.26 0.33 -0.89 -5.01 -33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0325 0.0218 0.0305 0.0382 0.0405 0.0399 -1.02%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.05 1.03 0.98 0.29 0.21 0.76 0.38 -
P/RPS 30.03 26.14 16.90 3.26 2.05 15.45 5.05 34.56%
P/EPS -39.37 77.25 -14.41 -3.58 9.84 -13.26 -1.18 79.32%
EY -2.54 1.29 -6.94 -27.92 10.16 -7.54 -84.56 -44.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 5.23 6.99 1.47 0.84 2.91 1.48 21.38%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 28/12/12 29/12/11 30/12/10 14/12/09 30/12/08 14/12/07 29/12/06 -
Price 1.07 1.19 1.33 0.34 0.19 0.60 0.42 -
P/RPS 30.60 30.20 22.93 3.82 1.86 12.20 5.58 32.76%
P/EPS -40.13 89.25 -19.56 -4.20 8.91 -10.47 -1.31 76.79%
EY -2.49 1.12 -5.11 -23.81 11.23 -9.56 -76.51 -43.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 6.05 9.49 1.73 0.76 2.30 1.64 19.70%

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