[WONG] QoQ Cumulative Quarter Result on 30-Apr-2010 [#2]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- -275.0%
YoY- 22.63%
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 10,814 40,243 27,964 17,472 7,851 29,955 22,462 -38.49%
PBT 233 -2,270 -111 -432 -124 -2,530 -1,814 -
Tax 0 -182 -1 0 0 -432 -195 -
NP 233 -2,452 -112 -432 -124 -2,962 -2,009 -
-
NP to SH 145 -2,643 -71 -465 -124 -3,071 -2,104 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 10,581 42,695 28,076 17,904 7,975 32,917 24,471 -42.73%
-
Net Worth 63,437 62,814 64,787 65,278 83,418 66,427 67,435 -3.98%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 63,437 62,814 64,787 65,278 83,418 66,427 67,435 -3.98%
NOSH 90,625 89,735 88,750 89,423 112,727 89,766 89,914 0.52%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.15% -6.09% -0.40% -2.47% -1.58% -9.89% -8.94% -
ROE 0.23% -4.21% -0.11% -0.71% -0.15% -4.62% -3.12% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 11.93 44.85 31.51 19.54 6.96 33.37 24.98 -38.81%
EPS 0.16 -2.94 -0.08 -0.52 -0.11 -3.42 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.73 0.73 0.74 0.74 0.75 -4.48%
Adjusted Per Share Value based on latest NOSH - 90,000
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.34 16.14 11.21 7.01 3.15 12.01 9.01 -38.46%
EPS 0.06 -1.06 -0.03 -0.19 -0.05 -1.23 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2519 0.2598 0.2618 0.3345 0.2664 0.2704 -3.97%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.26 0.29 0.34 0.32 0.38 0.34 0.34 -
P/RPS 2.18 0.65 1.08 1.64 5.46 1.02 1.36 36.84%
P/EPS 162.50 -9.85 -425.00 -61.54 -345.45 -9.94 -14.53 -
EY 0.62 -10.16 -0.24 -1.63 -0.29 -10.06 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.44 0.51 0.46 0.45 -12.20%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 30/12/10 29/09/10 29/06/10 31/03/10 30/12/09 30/09/09 -
Price 0.26 0.27 0.30 0.32 0.32 0.31 0.37 -
P/RPS 2.18 0.60 0.95 1.64 4.59 0.93 1.48 29.36%
P/EPS 162.50 -9.17 -375.00 -61.54 -290.91 -9.06 -15.81 -
EY 0.62 -10.91 -0.27 -1.63 -0.34 -11.04 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.44 0.43 0.42 0.49 -17.03%

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