[WONG] QoQ Cumulative Quarter Result on 31-Oct-2008 [#4]

Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 40.35%
YoY- -9.59%
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 22,462 15,851 8,901 40,959 29,663 18,327 9,483 77.78%
PBT -1,814 -494 249 1,795 1,100 -560 255 -
Tax -195 0 0 -180 0 0 0 -
NP -2,009 -494 249 1,615 1,100 -560 255 -
-
NP to SH -2,104 -601 135 1,461 1,041 -573 240 -
-
Tax Rate - - 0.00% 10.03% 0.00% - 0.00% -
Total Cost 24,471 16,345 8,652 39,344 28,563 18,887 9,228 91.69%
-
Net Worth 67,435 69,967 71,099 70,809 69,998 69,834 70,222 -2.66%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 67,435 69,967 71,099 70,809 69,998 69,834 70,222 -2.66%
NOSH 89,914 89,701 89,999 89,631 89,741 89,531 88,888 0.76%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -8.94% -3.12% 2.80% 3.94% 3.71% -3.06% 2.69% -
ROE -3.12% -0.86% 0.19% 2.06% 1.49% -0.82% 0.34% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 24.98 17.67 9.89 45.70 33.05 20.47 10.67 76.40%
EPS -2.34 -0.67 0.15 1.63 1.16 -0.64 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.79 0.79 0.78 0.78 0.79 -3.40%
Adjusted Per Share Value based on latest NOSH - 89,361
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 8.91 6.29 3.53 16.24 11.76 7.27 3.76 77.83%
EPS -0.83 -0.24 0.05 0.58 0.41 -0.23 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2675 0.2775 0.282 0.2808 0.2776 0.277 0.2785 -2.65%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.34 0.28 0.40 0.25 0.30 0.30 0.38 -
P/RPS 1.36 1.58 4.04 0.55 0.91 1.47 3.56 -47.38%
P/EPS -14.53 -41.79 266.67 15.34 25.86 -46.88 140.74 -
EY -6.88 -2.39 0.38 6.52 3.87 -2.13 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.51 0.32 0.38 0.38 0.48 -4.21%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 29/06/09 30/03/09 30/12/08 29/09/08 27/06/08 27/03/08 -
Price 0.37 0.29 0.20 0.22 0.25 0.26 0.30 -
P/RPS 1.48 1.64 2.02 0.48 0.76 1.27 2.81 -34.80%
P/EPS -15.81 -43.28 133.33 13.50 21.55 -40.63 111.11 -
EY -6.32 -2.31 0.75 7.41 4.64 -2.46 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.25 0.28 0.32 0.33 0.38 18.48%

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