[WONG] QoQ Cumulative Quarter Result on 31-Oct-2010 [#4]

Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- -3622.54%
YoY- 13.94%
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 29,633 21,555 10,814 40,243 27,964 17,472 7,851 143.00%
PBT 690 463 233 -2,270 -111 -432 -124 -
Tax 0 0 0 -182 -1 0 0 -
NP 690 463 233 -2,452 -112 -432 -124 -
-
NP to SH 523 308 145 -2,643 -71 -465 -124 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 28,943 21,092 10,581 42,695 28,076 17,904 7,975 136.71%
-
Net Worth 63,120 63,411 63,437 62,814 64,787 65,278 83,418 -17.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 63,120 63,411 63,437 62,814 64,787 65,278 83,418 -17.00%
NOSH 90,172 90,588 90,625 89,735 88,750 89,423 112,727 -13.86%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.33% 2.15% 2.15% -6.09% -0.40% -2.47% -1.58% -
ROE 0.83% 0.49% 0.23% -4.21% -0.11% -0.71% -0.15% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 32.86 23.79 11.93 44.85 31.51 19.54 6.96 182.23%
EPS 0.58 0.34 0.16 -2.94 -0.08 -0.52 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 0.73 0.73 0.74 -3.64%
Adjusted Per Share Value based on latest NOSH - 89,795
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 11.88 8.64 4.34 16.14 11.21 7.01 3.15 142.88%
EPS 0.21 0.12 0.06 -1.06 -0.03 -0.19 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.2543 0.2544 0.2519 0.2598 0.2618 0.3345 -17.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.265 0.26 0.26 0.29 0.34 0.32 0.38 -
P/RPS 0.81 1.09 2.18 0.65 1.08 1.64 5.46 -72.07%
P/EPS 45.69 76.47 162.50 -9.85 -425.00 -61.54 -345.45 -
EY 2.19 1.31 0.62 -10.16 -0.24 -1.63 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.37 0.41 0.47 0.44 0.51 -17.85%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 29/06/10 31/03/10 -
Price 0.18 0.23 0.26 0.27 0.30 0.32 0.32 -
P/RPS 0.55 0.97 2.18 0.60 0.95 1.64 4.59 -75.78%
P/EPS 31.03 67.65 162.50 -9.17 -375.00 -61.54 -290.91 -
EY 3.22 1.48 0.62 -10.91 -0.27 -1.63 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.37 0.39 0.41 0.44 0.43 -28.56%

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