[WONG] QoQ Annualized Quarter Result on 31-Oct-2007 [#4]

Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- -37.53%
YoY- -20.59%
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 39,550 36,654 37,932 39,590 39,493 38,214 39,964 -0.69%
PBT 1,466 -1,120 1,020 1,663 2,605 2,824 5,532 -58.77%
Tax 0 0 0 -70 0 0 0 -
NP 1,466 -1,120 1,020 1,593 2,605 2,824 5,532 -58.77%
-
NP to SH 1,388 -1,146 960 1,616 2,586 2,836 5,248 -58.83%
-
Tax Rate 0.00% - 0.00% 4.21% 0.00% 0.00% 0.00% -
Total Cost 38,084 37,774 36,912 37,997 36,888 35,390 34,432 6.95%
-
Net Worth 69,998 69,834 70,222 70,924 69,157 70,002 70,093 -0.09%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 69,998 69,834 70,222 70,924 69,157 70,002 70,093 -0.09%
NOSH 89,741 89,531 88,888 89,777 89,814 89,746 89,863 -0.09%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.71% -3.06% 2.69% 4.02% 6.60% 7.39% 13.84% -
ROE 1.98% -1.64% 1.37% 2.28% 3.74% 4.05% 7.49% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 44.07 40.94 42.67 44.10 43.97 42.58 44.47 -0.60%
EPS 1.55 -1.28 1.08 1.80 2.88 3.16 5.84 -58.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.79 0.77 0.78 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 89,999
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.86 14.70 15.21 15.88 15.84 15.32 16.03 -0.70%
EPS 0.56 -0.46 0.38 0.65 1.04 1.14 2.10 -58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2807 0.28 0.2816 0.2844 0.2773 0.2807 0.2811 -0.09%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.30 0.30 0.38 0.40 0.50 0.50 0.46 -
P/RPS 0.68 0.73 0.89 0.91 1.14 1.17 1.03 -24.19%
P/EPS 19.40 -23.44 35.19 22.22 17.36 15.82 7.88 82.42%
EY 5.16 -4.27 2.84 4.50 5.76 6.32 12.70 -45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.48 0.51 0.65 0.64 0.59 -25.44%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 27/06/08 27/03/08 28/12/07 28/09/07 03/07/07 30/03/07 -
Price 0.25 0.26 0.30 0.37 0.41 0.43 0.46 -
P/RPS 0.57 0.64 0.70 0.84 0.93 1.01 1.03 -32.61%
P/EPS 16.16 -20.31 27.78 20.56 14.24 13.61 7.88 61.48%
EY 6.19 -4.92 3.60 4.86 7.02 7.35 12.70 -38.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.38 0.47 0.53 0.55 0.59 -33.51%

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