[WONG] QoQ Cumulative Quarter Result on 31-Jan-2017 [#1]

Announcement Date
27-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -211.61%
YoY- -344.04%
Quarter Report
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 42,707 29,930 18,067 8,475 33,087 25,317 16,527 87.98%
PBT 5,996 3,677 607 -794 -641 849 769 291.74%
Tax 144 -37 -27 0 1,366 0 0 -
NP 6,140 3,640 580 -794 725 849 769 297.97%
-
NP to SH 6,114 3,611 559 -798 715 844 763 298.92%
-
Tax Rate -2.40% 1.01% 4.45% - - 0.00% 0.00% -
Total Cost 36,567 26,290 17,487 9,269 32,362 24,468 15,758 75.00%
-
Net Worth 59,501 57,670 54,009 53,093 54,009 54,126 54,237 6.35%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 59,501 57,670 54,009 53,093 54,009 54,126 54,237 6.35%
NOSH 91,688 91,688 91,688 91,688 91,688 91,739 91,927 -0.17%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 14.38% 12.16% 3.21% -9.37% 2.19% 3.35% 4.65% -
ROE 10.28% 6.26% 1.04% -1.50% 1.32% 1.56% 1.41% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 46.65 32.70 19.74 9.26 36.14 27.60 17.98 88.48%
EPS 6.68 3.94 0.61 -0.87 0.78 0.92 0.83 300.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.59 0.58 0.59 0.59 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 91,688
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 16.94 11.87 7.17 3.36 13.12 10.04 6.55 88.08%
EPS 2.42 1.43 0.22 -0.32 0.28 0.33 0.30 300.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.2287 0.2142 0.2106 0.2142 0.2147 0.2151 6.35%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.36 0.73 0.805 0.615 0.66 0.59 0.52 -
P/RPS 2.92 2.23 4.08 6.64 1.83 2.14 2.89 0.68%
P/EPS 20.36 18.51 131.83 -70.55 84.50 64.13 62.65 -52.63%
EY 4.91 5.40 0.76 -1.42 1.18 1.56 1.60 110.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.16 1.36 1.06 1.12 1.00 0.88 77.72%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 21/12/17 27/09/17 15/06/17 27/03/17 27/12/16 28/09/16 15/06/16 -
Price 1.24 0.775 0.75 0.74 0.64 0.71 0.595 -
P/RPS 2.66 2.37 3.80 7.99 1.77 2.57 3.31 -13.52%
P/EPS 18.57 19.65 122.82 -84.89 81.94 77.17 71.69 -59.26%
EY 5.39 5.09 0.81 -1.18 1.22 1.30 1.39 146.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.23 1.27 1.28 1.08 1.20 1.01 52.74%

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