[WONG] QoQ Annualized Quarter Result on 31-Jan-2010 [#1]

Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 83.85%
YoY- -191.85%
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 40,243 37,285 34,944 31,404 29,955 29,949 31,702 17.18%
PBT -2,270 -148 -864 -496 -2,530 -2,418 -988 73.85%
Tax -182 -1 0 0 -432 -260 0 -
NP -2,452 -149 -864 -496 -2,962 -2,678 -988 83.00%
-
NP to SH -2,643 -94 -930 -496 -3,071 -2,805 -1,202 68.85%
-
Tax Rate - - - - - - - -
Total Cost 42,695 37,434 35,808 31,900 32,917 32,627 32,690 19.42%
-
Net Worth 62,814 64,787 65,278 83,418 66,427 67,435 69,967 -6.91%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 62,814 64,787 65,278 83,418 66,427 67,435 69,967 -6.91%
NOSH 89,735 88,749 89,423 112,727 89,766 89,914 89,701 0.02%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -6.09% -0.40% -2.47% -1.58% -9.89% -8.94% -3.12% -
ROE -4.21% -0.15% -1.42% -0.59% -4.62% -4.16% -1.72% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 44.85 42.01 39.08 27.86 33.37 33.31 35.34 17.16%
EPS -2.94 -0.11 -1.04 -0.44 -3.42 -3.12 -1.34 68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.73 0.74 0.74 0.75 0.78 -6.94%
Adjusted Per Share Value based on latest NOSH - 112,727
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 16.14 14.95 14.01 12.59 12.01 12.01 12.71 17.21%
EPS -1.06 -0.04 -0.37 -0.20 -1.23 -1.12 -0.48 69.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2598 0.2618 0.3345 0.2664 0.2704 0.2806 -6.92%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.29 0.34 0.32 0.38 0.34 0.34 0.28 -
P/RPS 0.65 0.81 0.82 1.36 1.02 1.02 0.79 -12.16%
P/EPS -9.85 -318.75 -30.77 -86.36 -9.94 -10.90 -20.90 -39.35%
EY -10.16 -0.31 -3.25 -1.16 -10.06 -9.18 -4.79 64.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.44 0.51 0.46 0.45 0.36 9.03%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 29/06/10 31/03/10 30/12/09 30/09/09 29/06/09 -
Price 0.27 0.30 0.32 0.32 0.31 0.37 0.29 -
P/RPS 0.60 0.71 0.82 1.15 0.93 1.11 0.82 -18.75%
P/EPS -9.17 -281.25 -30.77 -72.73 -9.06 -11.86 -21.64 -43.49%
EY -10.91 -0.36 -3.25 -1.38 -11.04 -8.43 -4.62 77.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.44 0.43 0.42 0.49 0.37 3.56%

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