[WONG] QoQ Annualized Quarter Result on 31-Jan-2009 [#1]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -63.04%
YoY- -43.75%
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 29,955 29,949 31,702 35,604 40,959 39,550 36,654 -12.55%
PBT -2,530 -2,418 -988 996 1,795 1,466 -1,120 71.90%
Tax -432 -260 0 0 -180 0 0 -
NP -2,962 -2,678 -988 996 1,615 1,466 -1,120 90.90%
-
NP to SH -3,071 -2,805 -1,202 540 1,461 1,388 -1,146 92.58%
-
Tax Rate - - - 0.00% 10.03% 0.00% - -
Total Cost 32,917 32,627 32,690 34,608 39,344 38,084 37,774 -8.74%
-
Net Worth 66,427 67,435 69,967 71,099 70,809 69,998 69,834 -3.27%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 66,427 67,435 69,967 71,099 70,809 69,998 69,834 -3.27%
NOSH 89,766 89,914 89,701 89,999 89,631 89,741 89,531 0.17%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -9.89% -8.94% -3.12% 2.80% 3.94% 3.71% -3.06% -
ROE -4.62% -4.16% -1.72% 0.76% 2.06% 1.98% -1.64% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.37 33.31 35.34 39.56 45.70 44.07 40.94 -12.70%
EPS -3.42 -3.12 -1.34 0.60 1.63 1.55 -1.28 92.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.78 0.79 0.79 0.78 0.78 -3.43%
Adjusted Per Share Value based on latest NOSH - 89,999
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 12.01 12.01 12.71 14.28 16.43 15.86 14.70 -12.57%
EPS -1.23 -1.12 -0.48 0.22 0.59 0.56 -0.46 92.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2664 0.2704 0.2806 0.2851 0.284 0.2807 0.28 -3.25%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.34 0.34 0.28 0.40 0.25 0.30 0.30 -
P/RPS 1.02 1.02 0.79 1.01 0.55 0.68 0.73 24.90%
P/EPS -9.94 -10.90 -20.90 66.67 15.34 19.40 -23.44 -43.46%
EY -10.06 -9.18 -4.79 1.50 6.52 5.16 -4.27 76.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.36 0.51 0.32 0.38 0.38 13.54%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 30/09/09 29/06/09 30/03/09 30/12/08 29/09/08 27/06/08 -
Price 0.31 0.37 0.29 0.20 0.22 0.25 0.26 -
P/RPS 0.93 1.11 0.82 0.51 0.48 0.57 0.64 28.20%
P/EPS -9.06 -11.86 -21.64 33.33 13.50 16.16 -20.31 -41.53%
EY -11.04 -8.43 -4.62 3.00 7.41 6.19 -4.92 71.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.37 0.25 0.28 0.32 0.33 17.39%

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