[WONG] QoQ Cumulative Quarter Result on 31-Jul-2006 [#3]

Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 19.11%
YoY- 253.3%
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 19,107 9,991 36,881 26,714 16,376 8,495 25,712 -18.00%
PBT 1,412 1,383 2,054 1,436 1,207 1,158 -1,646 -
Tax 0 0 -38 -21 -19 -10 930 -
NP 1,412 1,383 2,016 1,415 1,188 1,148 -716 -
-
NP to SH 1,418 1,312 2,035 1,415 1,188 1,148 -614 -
-
Tax Rate 0.00% 0.00% 1.85% 1.46% 1.57% 0.86% - -
Total Cost 17,695 8,608 34,865 25,299 15,188 7,347 26,428 -23.52%
-
Net Worth 70,002 70,093 70,904 69,398 70,199 70,507 70,564 -0.53%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 70,002 70,093 70,904 69,398 70,199 70,507 70,564 -0.53%
NOSH 89,746 89,863 89,752 90,127 89,999 90,393 91,641 -1.38%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 7.39% 13.84% 5.47% 5.30% 7.25% 13.51% -2.78% -
ROE 2.03% 1.87% 2.87% 2.04% 1.69% 1.63% -0.87% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 21.29 11.12 41.09 29.64 18.20 9.40 28.06 -16.85%
EPS 1.58 1.46 2.26 1.57 1.32 1.27 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.77 0.78 0.78 0.77 0.86%
Adjusted Per Share Value based on latest NOSH - 90,800
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 7.66 4.01 14.79 10.71 6.57 3.41 10.31 -18.01%
EPS 0.57 0.53 0.82 0.57 0.48 0.46 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2807 0.2811 0.2843 0.2783 0.2815 0.2827 0.283 -0.54%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.50 0.46 0.41 0.42 0.54 0.38 0.34 -
P/RPS 2.35 4.14 1.00 1.42 2.97 4.04 1.21 55.85%
P/EPS 31.65 31.51 18.08 26.75 40.91 29.92 -50.75 -
EY 3.16 3.17 5.53 3.74 2.44 3.34 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.52 0.55 0.69 0.49 0.44 28.46%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 03/07/07 30/03/07 29/12/06 28/09/06 30/06/06 30/03/06 29/12/05 -
Price 0.43 0.46 0.47 0.41 0.41 0.40 0.31 -
P/RPS 2.02 4.14 1.14 1.38 2.25 4.26 1.10 50.12%
P/EPS 27.22 31.51 20.73 26.11 31.06 31.50 -46.27 -
EY 3.67 3.17 4.82 3.83 3.22 3.17 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.59 0.53 0.53 0.51 0.40 23.72%

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