[WONG] QoQ Cumulative Quarter Result on 31-Jul-2007 [#3]

Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 36.81%
YoY- 37.1%
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 18,327 9,483 39,590 29,620 19,107 9,991 36,881 -37.28%
PBT -560 255 1,663 1,954 1,412 1,383 2,054 -
Tax 0 0 -70 0 0 0 -38 -
NP -560 255 1,593 1,954 1,412 1,383 2,016 -
-
NP to SH -573 240 1,616 1,940 1,418 1,312 2,035 -
-
Tax Rate - 0.00% 4.21% 0.00% 0.00% 0.00% 1.85% -
Total Cost 18,887 9,228 37,997 27,666 17,695 8,608 34,865 -33.57%
-
Net Worth 69,834 70,222 70,924 69,157 70,002 70,093 70,904 -1.00%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 69,834 70,222 70,924 69,157 70,002 70,093 70,904 -1.00%
NOSH 89,531 88,888 89,777 89,814 89,746 89,863 89,752 -0.16%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -3.06% 2.69% 4.02% 6.60% 7.39% 13.84% 5.47% -
ROE -0.82% 0.34% 2.28% 2.81% 2.03% 1.87% 2.87% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 20.47 10.67 44.10 32.98 21.29 11.12 41.09 -37.18%
EPS -0.64 0.27 1.80 2.16 1.58 1.46 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.77 0.78 0.78 0.79 -0.84%
Adjusted Per Share Value based on latest NOSH - 90,000
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 7.27 3.76 15.70 11.75 7.58 3.96 14.63 -37.28%
EPS -0.23 0.10 0.64 0.77 0.56 0.52 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.277 0.2785 0.2813 0.2743 0.2776 0.278 0.2812 -0.99%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.30 0.38 0.40 0.50 0.50 0.46 0.41 -
P/RPS 1.47 3.56 0.91 1.52 2.35 4.14 1.00 29.31%
P/EPS -46.88 140.74 22.22 23.15 31.65 31.51 18.08 -
EY -2.13 0.71 4.50 4.32 3.16 3.17 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.51 0.65 0.64 0.59 0.52 -18.88%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 27/03/08 28/12/07 28/09/07 03/07/07 30/03/07 29/12/06 -
Price 0.26 0.30 0.37 0.41 0.43 0.46 0.47 -
P/RPS 1.27 2.81 0.84 1.24 2.02 4.14 1.14 7.47%
P/EPS -40.63 111.11 20.56 18.98 27.22 31.51 20.73 -
EY -2.46 0.90 4.86 5.27 3.67 3.17 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.47 0.53 0.55 0.59 0.59 -32.13%

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