[WONG] QoQ Annualized Quarter Result on 2015-04-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 31,100 29,623 28,456 28,592 28,052 26,670 24,857 16.06% QoQ % 4.99% 4.10% -0.48% 1.92% 5.18% 7.29% - Horiz. % 125.11% 119.17% 114.48% 115.02% 112.85% 107.29% 100.00%
PBT 1,320 -3,384 2,841 -3,500 -4,052 -5,126 -5,134 - QoQ % 139.01% -219.10% 181.18% 13.62% 20.95% 0.17% - Horiz. % -25.71% 65.90% -55.34% 68.16% 78.91% 99.83% 100.00%
Tax 0 -35 0 -2 0 -21 -1 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1,474.21% - Horiz. % -0.00% 2,623.69% -0.00% 149.93% -0.00% 1,574.21% 100.00%
NP 1,320 -3,419 2,841 -3,502 -4,052 -5,147 -5,136 - QoQ % 138.61% -220.33% 181.13% 13.57% 21.27% -0.21% - Horiz. % -25.70% 66.57% -55.32% 68.19% 78.89% 100.21% 100.00%
NP to SH 1,308 -3,435 -2,848 -3,502 -4,052 -5,147 -5,136 - QoQ % 138.08% -20.61% 18.68% 13.57% 21.27% -0.21% - Horiz. % -25.47% 66.88% 55.45% 68.19% 78.89% 100.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 29,780 33,042 25,614 32,094 32,104 31,817 29,993 -0.47% QoQ % -9.87% 29.00% -20.19% -0.03% 0.90% 6.08% - Horiz. % 99.29% 110.16% 85.40% 107.00% 107.04% 106.08% 100.00%
Net Worth 52,683 52,846 54,087 55,005 54,756 56,781 57,506 -5.66% QoQ % -0.31% -2.30% -1.67% 0.45% -3.57% -1.26% - Horiz. % 91.61% 91.90% 94.06% 95.65% 95.22% 98.74% 100.00%
Dividend 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 52,683 52,846 54,087 55,005 54,756 56,781 57,506 -5.66% QoQ % -0.31% -2.30% -1.67% 0.45% -3.57% -1.26% - Horiz. % 91.61% 91.90% 94.06% 95.65% 95.22% 98.74% 100.00%
NOSH 90,833 91,114 91,673 91,675 91,261 91,583 91,279 -0.33% QoQ % -0.31% -0.61% -0.00% 0.45% -0.35% 0.33% - Horiz. % 99.51% 99.82% 100.43% 100.43% 99.98% 100.33% 100.00%
Ratio Analysis 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 4.24 % -11.54 % 9.99 % -12.25 % -14.44 % -19.30 % -20.66 % - QoQ % 136.74% -215.52% 181.55% 15.17% 25.18% 6.58% - Horiz. % -20.52% 55.86% -48.35% 59.29% 69.89% 93.42% 100.00%
ROE 2.48 % -6.50 % -5.27 % -6.37 % -7.40 % -9.06 % -8.93 % - QoQ % 138.15% -23.34% 17.27% 13.92% 18.32% -1.46% - Horiz. % -27.77% 72.79% 59.01% 71.33% 82.87% 101.46% 100.00%
Per Share 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 34.24 32.51 31.04 31.19 30.74 29.12 27.23 16.45% QoQ % 5.32% 4.74% -0.48% 1.46% 5.56% 6.94% - Horiz. % 125.74% 119.39% 113.99% 114.54% 112.89% 106.94% 100.00%
EPS 1.44 -3.77 -3.11 -3.82 -4.44 -5.62 -5.63 - QoQ % 138.20% -21.22% 18.59% 13.96% 21.00% 0.18% - Horiz. % -25.58% 66.96% 55.24% 67.85% 78.86% 99.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5800 0.5900 0.6000 0.6000 0.6200 0.6300 -5.35% QoQ % 0.00% -1.69% -1.67% 0.00% -3.23% -1.59% - Horiz. % 92.06% 92.06% 93.65% 95.24% 95.24% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,610 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 27.14 25.85 24.83 24.95 24.48 23.27 21.69 16.07% QoQ % 4.99% 4.11% -0.48% 1.92% 5.20% 7.28% - Horiz. % 125.13% 119.18% 114.48% 115.03% 112.86% 107.28% 100.00%
EPS 1.14 -3.00 -2.48 -3.06 -3.54 -4.49 -4.48 - QoQ % 138.00% -20.97% 18.95% 13.56% 21.16% -0.22% - Horiz. % -25.45% 66.96% 55.36% 68.30% 79.02% 100.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4597 0.4611 0.4719 0.4799 0.4778 0.4954 0.5018 -5.66% QoQ % -0.30% -2.29% -1.67% 0.44% -3.55% -1.28% - Horiz. % 91.61% 91.89% 94.04% 95.64% 95.22% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.5300 0.5300 0.5800 0.5700 0.6200 0.5850 0.7450 -
P/RPS 1.55 1.63 1.87 1.83 2.02 2.01 2.74 -31.53% QoQ % -4.91% -12.83% 2.19% -9.41% 0.50% -26.64% - Horiz. % 56.57% 59.49% 68.25% 66.79% 73.72% 73.36% 100.00%
P/EPS 36.81 -14.06 -18.67 -14.92 -13.96 -10.41 -13.24 - QoQ % 361.81% 24.69% -25.13% -6.88% -34.10% 21.37% - Horiz. % -278.02% 106.19% 141.01% 112.69% 105.44% 78.63% 100.00%
EY 2.72 -7.11 -5.36 -6.70 -7.16 -9.61 -7.55 - QoQ % 138.26% -32.65% 20.00% 6.42% 25.49% -27.28% - Horiz. % -36.03% 94.17% 70.99% 88.74% 94.83% 127.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.91 0.91 0.98 0.95 1.03 0.94 1.18 -15.86% QoQ % 0.00% -7.14% 3.16% -7.77% 9.57% -20.34% - Horiz. % 77.12% 77.12% 83.05% 80.51% 87.29% 79.66% 100.00%
Price Multiplier on Announcement Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 28/12/15 15/09/15 23/06/15 10/03/15 23/12/14 30/09/14 -
Price 0.5150 0.5250 0.5800 0.6200 0.5500 0.5200 0.6100 -
P/RPS 1.50 1.61 1.87 1.99 1.79 1.79 2.24 -23.40% QoQ % -6.83% -13.90% -6.03% 11.17% 0.00% -20.09% - Horiz. % 66.96% 71.88% 83.48% 88.84% 79.91% 79.91% 100.00%
P/EPS 35.76 -13.93 -18.67 -16.23 -12.39 -9.25 -10.84 - QoQ % 356.71% 25.39% -15.03% -30.99% -33.95% 14.67% - Horiz. % -329.89% 128.51% 172.23% 149.72% 114.30% 85.33% 100.00%
EY 2.80 -7.18 -5.36 -6.16 -8.07 -10.81 -9.22 - QoQ % 139.00% -33.96% 12.99% 23.67% 25.35% -17.25% - Horiz. % -30.37% 77.87% 58.13% 66.81% 87.53% 117.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 0.91 0.98 1.03 0.92 0.84 0.97 -5.56% QoQ % -2.20% -7.14% -4.85% 11.96% 9.52% -13.40% - Horiz. % 91.75% 93.81% 101.03% 106.19% 94.85% 86.60% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q2 FY2015 WECB Quarterly Financial Report.pdf 
