[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.28%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 253,876 177,925 113,813 57,586 245,396 177,734 121,105 63.57%
PBT 18,228 14,742 6,681 4,081 18,695 14,166 8,761 62.75%
Tax -11,342 -8,655 -2,938 -1,705 -9,537 -7,012 -2,650 162.91%
NP 6,886 6,087 3,743 2,376 9,158 7,154 6,111 8.26%
-
NP to SH 6,886 6,087 3,742 2,376 9,237 7,152 6,108 8.29%
-
Tax Rate 62.22% 58.71% 43.98% 41.78% 51.01% 49.50% 30.25% -
Total Cost 246,990 171,838 110,070 55,210 236,238 170,580 114,994 66.23%
-
Net Worth 163,335 95,813 163,316 161,567 158,490 0 158,649 1.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 3,963 - - - 3,172 -
Div Payout % - - 105.93% - - - 51.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 163,335 95,813 163,316 161,567 158,490 0 158,649 1.95%
NOSH 158,577 93,935 158,559 158,400 158,490 158,580 158,649 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.71% 3.42% 3.29% 4.13% 3.73% 4.03% 5.05% -
ROE 4.22% 6.35% 2.29% 1.47% 5.83% 0.00% 3.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.10 189.41 71.78 36.35 154.83 112.08 76.34 63.62%
EPS 4.34 6.48 2.36 1.50 5.83 6.70 3.85 8.29%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.03 1.02 1.03 1.02 1.00 0.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 158,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 158.37 110.99 71.00 35.92 153.08 110.87 75.55 63.57%
EPS 4.30 3.80 2.33 1.48 5.76 4.46 3.81 8.37%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.98 -
NAPS 1.0189 0.5977 1.0188 1.0079 0.9887 0.00 0.9897 1.95%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.48 0.58 0.62 0.52 0.45 0.45 0.50 -
P/RPS 0.30 0.31 0.86 1.43 0.29 0.40 0.66 -40.79%
P/EPS 11.05 8.95 26.27 34.67 7.72 9.98 12.99 -10.19%
EY 9.05 11.17 3.81 2.88 12.95 10.02 7.70 11.33%
DY 0.00 0.00 4.03 0.00 0.00 0.00 4.00 -
P/NAPS 0.47 0.57 0.60 0.51 0.45 0.00 0.50 -4.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 20/05/14 28/02/14 21/11/13 22/08/13 -
Price 0.54 0.58 0.63 0.55 0.50 0.45 0.44 -
P/RPS 0.34 0.31 0.88 1.51 0.32 0.40 0.58 -29.88%
P/EPS 12.44 8.95 26.69 36.67 8.58 9.98 11.43 5.79%
EY 8.04 11.17 3.75 2.73 11.66 10.02 8.75 -5.47%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.55 -
P/NAPS 0.52 0.57 0.61 0.54 0.50 0.00 0.44 11.74%

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