[WONG] QoQ Cumulative Quarter Result on 30-Apr-2014 [#2]

Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- -70.34%
YoY- -127.68%
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 7,013 26,670 18,643 11,100 5,096 30,048 23,382 -55.09%
PBT -1,013 -5,126 -3,851 -2,780 -1,632 -3,368 -1,814 -32.11%
Tax 0 -21 -1 0 0 19 -8 -
NP -1,013 -5,147 -3,852 -2,780 -1,632 -3,349 -1,822 -32.31%
-
NP to SH -1,013 -5,147 -3,852 -2,780 -1,632 -3,349 -1,822 -32.31%
-
Tax Rate - - - - - - - -
Total Cost 8,026 31,817 22,495 13,880 6,728 33,397 25,204 -53.27%
-
Net Worth 54,756 56,781 57,506 57,393 58,285 60,156 61,930 -7.85%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 54,756 56,781 57,506 57,393 58,285 60,156 61,930 -7.85%
NOSH 91,261 91,583 91,279 89,677 89,670 89,785 89,753 1.11%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -14.44% -19.30% -20.66% -25.05% -32.03% -11.15% -7.79% -
ROE -1.85% -9.06% -6.70% -4.84% -2.80% -5.57% -2.94% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 7.68 29.12 20.42 12.38 5.68 33.47 26.05 -55.60%
EPS -1.11 -5.62 -4.22 -3.10 -1.82 -3.73 -2.03 -33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.62 0.63 0.64 0.65 0.67 0.69 -8.87%
Adjusted Per Share Value based on latest NOSH - 89,687
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.78 10.58 7.39 4.40 2.02 11.92 9.27 -55.09%
EPS -0.40 -2.04 -1.53 -1.10 -0.65 -1.33 -0.72 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.2252 0.2281 0.2276 0.2312 0.2386 0.2456 -7.84%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.62 0.585 0.745 0.705 0.55 0.595 0.24 -
P/RPS 8.07 2.01 3.65 5.70 9.68 1.78 0.92 323.64%
P/EPS -55.86 -10.41 -17.65 -22.74 -30.22 -15.95 -11.82 180.81%
EY -1.79 -9.61 -5.66 -4.40 -3.31 -6.27 -8.46 -64.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.94 1.18 1.10 0.85 0.89 0.35 104.95%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 10/03/15 23/12/14 30/09/14 30/06/14 31/03/14 30/12/13 20/09/13 -
Price 0.55 0.52 0.61 0.74 0.55 0.55 0.62 -
P/RPS 7.16 1.79 2.99 5.98 9.68 1.64 2.38 107.97%
P/EPS -49.55 -9.25 -14.45 -23.87 -30.22 -14.75 -30.54 37.95%
EY -2.02 -10.81 -6.92 -4.19 -3.31 -6.78 -3.27 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.97 1.16 0.85 0.82 0.90 1.47%

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