[WONG] QoQ Cumulative Quarter Result on 30-Apr-2016 [#2]

Announcement Date
15-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Apr-2016 [#2]
Profit Trend
QoQ- 133.33%
YoY- 143.58%
Quarter Report
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 8,475 33,087 25,317 16,527 7,775 29,623 21,342 -45.82%
PBT -794 -641 849 769 330 -3,384 2,131 -
Tax 0 1,366 0 0 0 -35 0 -
NP -794 725 849 769 330 -3,419 2,131 -
-
NP to SH -798 715 844 763 327 -3,435 -2,136 -47.97%
-
Tax Rate - - 0.00% 0.00% 0.00% - 0.00% -
Total Cost 9,269 32,362 24,468 15,758 7,445 33,042 19,211 -38.34%
-
Net Worth 53,093 54,009 54,126 54,237 52,683 52,846 54,087 -1.22%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 53,093 54,009 54,126 54,237 52,683 52,846 54,087 -1.22%
NOSH 91,688 91,688 91,739 91,927 90,833 91,114 91,673 0.01%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -9.37% 2.19% 3.35% 4.65% 4.24% -11.54% 9.99% -
ROE -1.50% 1.32% 1.56% 1.41% 0.62% -6.50% -3.95% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 9.26 36.14 27.60 17.98 8.56 32.51 23.28 -45.76%
EPS -0.87 0.78 0.92 0.83 0.36 -3.77 -2.33 -47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.59 0.58 0.58 0.59 -1.12%
Adjusted Per Share Value based on latest NOSH - 90,625
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 3.36 13.12 10.04 6.55 3.08 11.75 8.46 -45.81%
EPS -0.32 0.28 0.33 0.30 0.13 -1.36 -0.85 -47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2142 0.2147 0.2151 0.2089 0.2096 0.2145 -1.21%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.615 0.66 0.59 0.52 0.53 0.53 0.58 -
P/RPS 6.64 1.83 2.14 2.89 6.19 1.63 2.49 91.72%
P/EPS -70.55 84.50 64.13 62.65 147.22 -14.06 -24.89 99.65%
EY -1.42 1.18 1.56 1.60 0.68 -7.11 -4.02 -49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.00 0.88 0.91 0.91 0.98 5.34%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 27/03/17 27/12/16 28/09/16 15/06/16 22/03/16 28/12/15 15/09/15 -
Price 0.74 0.64 0.71 0.595 0.515 0.525 0.58 -
P/RPS 7.99 1.77 2.57 3.31 6.02 1.61 2.49 116.78%
P/EPS -84.89 81.94 77.17 71.69 143.06 -13.93 -24.89 125.73%
EY -1.18 1.22 1.30 1.39 0.70 -7.18 -4.02 -55.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.08 1.20 1.01 0.89 0.91 0.98 19.39%

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