[WWTKH] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 0.07%
YoY- -482.18%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 125,860 109,316 34,853 14,137 14,919 15,908 20,915 38.52%
PBT -30,446 2,282 -8,486 -74,650 -74,225 -7,984 -10,901 20.50%
Tax -32 -910 0 68,883 20 7,984 10,901 -
NP -30,478 1,372 -8,486 -5,767 -74,205 0 0 -
-
NP to SH -30,478 1,372 -8,486 -74,630 -74,205 -12,602 -10,961 20.40%
-
Tax Rate - 39.88% - - - - - -
Total Cost 156,338 107,944 43,339 19,904 89,124 15,908 20,915 44.09%
-
Net Worth 114,127 73,666 55,690 -153,680 -148,097 -73,750 -61,173 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 114,127 73,666 55,690 -153,680 -148,097 -73,750 -61,173 -
NOSH 142,659 141,666 107,096 54,690 54,648 54,630 54,619 19.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -24.22% 1.26% -24.35% -40.79% -497.39% 0.00% 0.00% -
ROE -26.71% 1.86% -15.24% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 88.22 77.16 32.54 25.85 27.30 29.12 38.29 16.36%
EPS -21.36 0.97 -7.92 -136.46 -135.79 -23.07 -20.07 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.52 0.52 -2.81 -2.71 -1.35 -1.12 -
Adjusted Per Share Value based on latest NOSH - 54,690
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.47 22.99 7.33 2.97 3.14 3.35 4.40 38.52%
EPS -6.41 0.29 -1.78 -15.69 -15.60 -2.65 -2.30 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.1549 0.1171 -0.3232 -0.3114 -0.1551 -0.1286 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.47 0.47 0.99 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.61 3.04 0.00 0.00 0.00 0.00 -
P/EPS -2.20 48.53 -12.49 0.00 0.00 0.00 0.00 -
EY -45.46 2.06 -8.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.90 1.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/06 28/02/05 25/03/04 28/02/03 30/08/02 29/08/01 30/08/00 -
Price 0.48 0.43 0.77 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.56 2.37 0.00 0.00 0.00 0.00 -
P/EPS -2.25 44.40 -9.72 0.00 0.00 0.00 0.00 -
EY -44.51 2.25 -10.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 1.48 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