[WINGTM] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
20-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 15.73%
YoY- -22.18%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 304,216 295,172 362,592 343,140 313,898 280,860 319,723 0.05%
PBT 23,936 23,220 31,306 34,105 29,558 23,440 30,706 0.25%
Tax -12,558 -10,260 -13,419 -11,744 -10,236 -4,776 -2,327 -1.69%
NP 11,378 12,960 17,887 22,361 19,322 18,664 28,379 0.93%
-
NP to SH 11,378 12,960 17,887 22,361 19,322 18,664 28,379 0.93%
-
Tax Rate 52.46% 44.19% 42.86% 34.43% 34.63% 20.38% 7.58% -
Total Cost 292,838 282,212 344,705 320,778 294,576 262,196 291,344 -0.00%
-
Net Worth 644,334 641,708 638,540 648,184 641,968 636,845 632,436 -0.01%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 15,727 - - - 15,732 -
Div Payout % - - 87.93% - - - 55.44% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 644,334 641,708 638,540 648,184 641,968 636,845 632,436 -0.01%
NOSH 314,309 314,563 314,551 314,652 314,690 315,270 314,645 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.74% 4.39% 4.93% 6.52% 6.16% 6.65% 8.88% -
ROE 1.77% 2.02% 2.80% 3.45% 3.01% 2.93% 4.49% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 96.79 93.84 115.27 109.05 99.75 89.09 101.61 0.04%
EPS 3.62 4.12 5.68 7.11 6.14 5.92 9.02 0.93%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.05 2.04 2.03 2.06 2.04 2.02 2.01 -0.01%
Adjusted Per Share Value based on latest NOSH - 314,601
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 62.43 60.57 74.40 70.41 64.41 57.63 65.61 0.05%
EPS 2.33 2.66 3.67 4.59 3.96 3.83 5.82 0.93%
DPS 0.00 0.00 3.23 0.00 0.00 0.00 3.23 -
NAPS 1.3222 1.3168 1.3103 1.3301 1.3173 1.3068 1.2978 -0.01%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.75 0.65 0.75 0.98 1.11 1.42 0.00 -
P/RPS 0.77 0.69 0.65 0.90 1.11 1.59 0.00 -100.00%
P/EPS 20.72 15.78 13.19 13.79 18.08 23.99 0.00 -100.00%
EY 4.83 6.34 7.58 7.25 5.53 4.17 0.00 -100.00%
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.37 0.48 0.54 0.70 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 24/08/01 22/05/01 23/02/01 20/11/00 14/08/00 23/05/00 22/02/00 -
Price 0.79 0.69 0.83 0.90 1.19 1.31 1.36 -
P/RPS 0.82 0.74 0.72 0.83 1.19 1.47 1.34 0.49%
P/EPS 21.82 16.75 14.60 12.66 19.38 22.13 15.08 -0.37%
EY 4.58 5.97 6.85 7.90 5.16 4.52 6.63 0.37%
DY 0.00 0.00 6.02 0.00 0.00 0.00 3.68 -
P/NAPS 0.39 0.34 0.41 0.44 0.58 0.65 0.68 0.56%

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