[WONG] QoQ Annualized Quarter Result on 31-Jul-2010 [#3]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 89.82%
YoY- 96.63%
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 43,110 43,256 40,243 37,285 34,944 31,404 29,955 27.55%
PBT 926 932 -2,270 -148 -864 -496 -2,530 -
Tax 0 0 -182 -1 0 0 -432 -
NP 926 932 -2,452 -149 -864 -496 -2,962 -
-
NP to SH 616 580 -2,643 -94 -930 -496 -3,071 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 42,184 42,324 42,695 37,434 35,808 31,900 32,917 18.03%
-
Net Worth 63,411 63,437 62,814 64,787 65,278 83,418 66,427 -3.05%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 63,411 63,437 62,814 64,787 65,278 83,418 66,427 -3.05%
NOSH 90,588 90,625 89,735 88,749 89,423 112,727 89,766 0.61%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.15% 2.15% -6.09% -0.40% -2.47% -1.58% -9.89% -
ROE 0.97% 0.91% -4.21% -0.15% -1.42% -0.59% -4.62% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 47.59 47.73 44.85 42.01 39.08 27.86 33.37 26.78%
EPS 0.68 0.64 -2.94 -0.11 -1.04 -0.44 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.73 0.73 0.74 0.74 -3.64%
Adjusted Per Share Value based on latest NOSH - 89,772
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 17.10 17.16 15.96 14.79 13.86 12.45 11.88 27.56%
EPS 0.24 0.23 -1.05 -0.04 -0.37 -0.20 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.2516 0.2491 0.2569 0.2589 0.3308 0.2635 -3.06%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.26 0.26 0.29 0.34 0.32 0.38 0.34 -
P/RPS 0.55 0.54 0.65 0.81 0.82 1.36 1.02 -33.82%
P/EPS 38.24 40.63 -9.85 -318.75 -30.77 -86.36 -9.94 -
EY 2.62 2.46 -10.16 -0.31 -3.25 -1.16 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.41 0.47 0.44 0.51 0.46 -13.54%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 30/12/10 29/09/10 29/06/10 31/03/10 30/12/09 -
Price 0.23 0.26 0.27 0.30 0.32 0.32 0.31 -
P/RPS 0.48 0.54 0.60 0.71 0.82 1.15 0.93 -35.73%
P/EPS 33.82 40.63 -9.17 -281.25 -30.77 -72.73 -9.06 -
EY 2.96 2.46 -10.91 -0.36 -3.25 -1.38 -11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.39 0.41 0.44 0.43 0.42 -14.88%

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