[WINGTM] QoQ Quarter Result on 31-Dec-2015 [#2]

Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 680.21%
YoY- 57.18%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 65,600 62,460 62,479 76,599 74,282 66,498 82,989 -14.47%
PBT 3,540 -7,013 386 29,000 6,051 26,663 11,011 -52.97%
Tax -2,715 -4,364 -1,327 -9,206 -3,514 -9,380 -2,525 4.94%
NP 825 -11,377 -941 19,794 2,537 17,283 8,486 -78.76%
-
NP to SH 825 -11,377 -941 19,794 2,537 17,283 8,486 -78.76%
-
Tax Rate 76.69% - 343.78% 31.74% 58.07% 35.18% 22.93% -
Total Cost 64,775 73,837 63,420 56,805 71,745 49,215 74,503 -8.88%
-
Net Worth 1,310,294 1,301,606 1,265,645 1,132,890 985,385 1,088,892 1,073,415 14.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 14,462 - - - 9,496 - -
Div Payout % - 0.00% - - - 54.95% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,310,294 1,301,606 1,265,645 1,132,890 985,385 1,088,892 1,073,415 14.17%
NOSH 485,294 482,076 470,499 421,148 367,681 316,538 316,641 32.82%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.26% -18.21% -1.51% 25.84% 3.42% 25.99% 10.23% -
ROE 0.06% -0.87% -0.07% 1.75% 0.26% 1.59% 0.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.52 12.96 13.28 18.19 20.20 21.01 26.21 -35.60%
EPS 0.17 -2.36 -0.20 4.70 0.69 5.46 2.68 -84.01%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.70 2.70 2.69 2.69 2.68 3.44 3.39 -14.04%
Adjusted Per Share Value based on latest NOSH - 421,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.46 12.82 12.82 15.72 15.24 13.65 17.03 -14.47%
EPS 0.17 -2.33 -0.19 4.06 0.52 3.55 1.74 -78.69%
DPS 0.00 2.97 0.00 0.00 0.00 1.95 0.00 -
NAPS 2.6887 2.6709 2.5971 2.3247 2.022 2.2344 2.2026 14.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.08 1.21 1.24 1.25 1.55 1.70 -
P/RPS 7.84 8.34 9.11 6.82 6.19 7.38 6.49 13.38%
P/EPS 623.53 -45.76 -605.00 26.38 181.16 28.39 63.43 356.98%
EY 0.16 -2.19 -0.17 3.79 0.55 3.52 1.58 -78.18%
DY 0.00 2.78 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.39 0.40 0.45 0.46 0.47 0.45 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 18/08/16 05/05/16 03/02/16 17/11/15 12/08/15 05/05/15 -
Price 1.07 1.10 1.18 1.18 1.30 1.18 1.75 -
P/RPS 7.92 8.49 8.89 6.49 6.43 5.62 6.68 11.98%
P/EPS 629.41 -46.61 -590.00 25.11 188.41 21.61 65.30 351.04%
EY 0.16 -2.15 -0.17 3.98 0.53 4.63 1.53 -77.71%
DY 0.00 2.73 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.40 0.41 0.44 0.44 0.49 0.34 0.52 -16.00%

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