[WCEHB] YoY Cumulative 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?
Cumulative Result
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 224,125 5,283 0 8,364 9,417 10,965 15,769 67.09%
PBT 28,151 49,472 0 -3,800 -1,994 4,367 -3,988 -
Tax -1,033 -1,520 0 -440 -572 -95 -609 10.76%
NP 27,118 47,952 0 -4,240 -2,566 4,272 -4,597 -
-
NP to SH 25,911 47,679 0 -4,463 -2,775 4,068 -4,749 -
-
Tax Rate 3.67% 3.07% - - - 2.18% - -
Total Cost 197,007 -42,669 0 12,604 11,983 6,693 20,366 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 3.99% 10.62% 0.00% -2.93% -2.15% 4.09% -5.70% -
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 22.35 0.75 0.00 1.46 1.70 2.16 3.32 44.60%
EPS 2.58 7.46 0.00 -0.78 -0.50 0.80 -1.00 -
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 7.38 0.17 0.00 0.28 0.31 0.36 0.52 67.04%
EPS 0.85 1.57 0.00 -0.15 -0.09 0.13 -0.16 -
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 3.74 141.50 0.00 84.83 61.88 51.94 27.71 -32.11%
P/EPS 32.31 15.68 0.00 -158.97 -210.00 140.00 -92.00 -
EY 3.09 6.38 0.00 -0.63 -0.48 0.71 -1.09 -
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 3.78 150.84 0.00 83.46 59.53 45.91 28.61 -32.39%
P/EPS 32.70 16.71 0.00 -156.41 -202.00 123.75 -95.00 -
EY 3.06 5.98 0.00 -0.64 -0.50 0.81 -1.05 -
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