[WONG] QoQ Annualized Quarter Result on 30-Apr-2008 [#2]

Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -219.37%
YoY- -140.41%
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 35,604 40,959 39,550 36,654 37,932 39,590 39,493 -6.64%
PBT 996 1,795 1,466 -1,120 1,020 1,663 2,605 -47.16%
Tax 0 -180 0 0 0 -70 0 -
NP 996 1,615 1,466 -1,120 1,020 1,593 2,605 -47.16%
-
NP to SH 540 1,461 1,388 -1,146 960 1,616 2,586 -64.63%
-
Tax Rate 0.00% 10.03% 0.00% - 0.00% 4.21% 0.00% -
Total Cost 34,608 39,344 38,084 37,774 36,912 37,997 36,888 -4.14%
-
Net Worth 71,099 70,809 69,998 69,834 70,222 70,924 69,157 1.85%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 71,099 70,809 69,998 69,834 70,222 70,924 69,157 1.85%
NOSH 89,999 89,631 89,741 89,531 88,888 89,777 89,814 0.13%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.80% 3.94% 3.71% -3.06% 2.69% 4.02% 6.60% -
ROE 0.76% 2.06% 1.98% -1.64% 1.37% 2.28% 3.74% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 39.56 45.70 44.07 40.94 42.67 44.10 43.97 -6.77%
EPS 0.60 1.63 1.55 -1.28 1.08 1.80 2.88 -64.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.78 0.79 0.79 0.77 1.71%
Adjusted Per Share Value based on latest NOSH - 90,333
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 14.28 16.43 15.86 14.70 15.21 15.88 15.84 -6.64%
EPS 0.22 0.59 0.56 -0.46 0.38 0.65 1.04 -64.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.284 0.2807 0.28 0.2816 0.2844 0.2773 1.85%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.40 0.25 0.30 0.30 0.38 0.40 0.50 -
P/RPS 1.01 0.55 0.68 0.73 0.89 0.91 1.14 -7.72%
P/EPS 66.67 15.34 19.40 -23.44 35.19 22.22 17.36 144.23%
EY 1.50 6.52 5.16 -4.27 2.84 4.50 5.76 -59.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.38 0.38 0.48 0.51 0.65 -14.86%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 29/09/08 27/06/08 27/03/08 28/12/07 28/09/07 -
Price 0.20 0.22 0.25 0.26 0.30 0.37 0.41 -
P/RPS 0.51 0.48 0.57 0.64 0.70 0.84 0.93 -32.88%
P/EPS 33.33 13.50 16.16 -20.31 27.78 20.56 14.24 75.83%
EY 3.00 7.41 6.19 -4.92 3.60 4.86 7.02 -43.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.33 0.38 0.47 0.53 -39.26%

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