[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 138.17%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 183,410 120,242 59,133 200,821 141,126 86,880 42,839 162.96%
PBT 8,165 6,448 3,217 12,675 5,323 2,917 1,143 269.58%
Tax -2,123 -1,676 -836 -3,422 -1,438 -788 -309 260.13%
NP 6,042 4,772 2,381 9,253 3,885 2,129 834 273.05%
-
NP to SH 6,042 4,772 2,381 9,253 3,885 2,129 834 273.05%
-
Tax Rate 26.00% 25.99% 25.99% 27.00% 27.01% 27.01% 27.03% -
Total Cost 177,368 115,470 56,752 191,568 137,241 84,751 42,005 160.56%
-
Net Worth 88,711 89,924 87,784 85,209 79,138 79,386 77,442 9.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 2,518 - - -
Div Payout % - - - - 64.81% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 88,711 89,924 87,784 85,209 79,138 79,386 77,442 9.45%
NOSH 119,880 119,899 120,252 120,012 119,907 120,282 119,142 0.41%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.29% 3.97% 4.03% 4.61% 2.75% 2.45% 1.95% -
ROE 6.81% 5.31% 2.71% 10.86% 4.91% 2.68% 1.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.99 100.29 49.17 167.33 117.70 72.23 35.96 161.86%
EPS 5.04 3.98 1.98 7.71 3.24 1.77 0.70 271.52%
DPS 0.00 0.00 0.00 0.00 2.10 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.71 0.66 0.66 0.65 9.00%
Adjusted Per Share Value based on latest NOSH - 120,089
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 114.42 75.01 36.89 125.28 88.04 54.20 26.72 163.00%
EPS 3.77 2.98 1.49 5.77 2.42 1.33 0.52 273.24%
DPS 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 0.5534 0.561 0.5476 0.5316 0.4937 0.4952 0.4831 9.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.48 0.50 0.61 0.68 0.62 0.70 -
P/RPS 0.33 0.48 1.02 0.36 0.58 0.86 1.95 -69.30%
P/EPS 9.92 12.06 25.25 7.91 20.99 35.03 100.00 -78.48%
EY 10.08 8.29 3.96 12.64 4.76 2.85 1.00 364.67%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.68 0.64 0.68 0.86 1.03 0.94 1.08 -26.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 24/05/07 -
Price 0.45 0.50 0.50 0.61 0.56 0.64 0.68 -
P/RPS 0.29 0.50 1.02 0.36 0.48 0.89 1.89 -71.24%
P/EPS 8.93 12.56 25.25 7.91 17.28 36.16 97.14 -79.54%
EY 11.20 7.96 3.96 12.64 5.79 2.77 1.03 388.68%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.61 0.67 0.68 0.86 0.85 0.97 1.05 -30.30%

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