[WONG] QoQ Quarter Result on 30-Apr-2008 [#2]

Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -438.75%
YoY- -866.98%
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 8,901 11,296 11,336 8,844 9,483 9,970 10,513 -10.45%
PBT 249 694 1,660 -815 255 -291 542 -40.32%
Tax 0 -180 0 0 0 -70 0 -
NP 249 514 1,660 -815 255 -361 542 -40.32%
-
NP to SH 135 420 1,614 -813 240 -324 522 -59.24%
-
Tax Rate 0.00% 25.94% 0.00% - 0.00% - 0.00% -
Total Cost 8,652 10,782 9,676 9,659 9,228 10,331 9,971 -8.98%
-
Net Worth 71,099 70,595 69,939 70,459 70,222 71,099 69,299 1.71%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 71,099 70,595 69,939 70,459 70,222 71,099 69,299 1.71%
NOSH 89,999 89,361 89,666 90,333 88,888 89,999 90,000 -0.00%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.80% 4.55% 14.64% -9.22% 2.69% -3.62% 5.16% -
ROE 0.19% 0.59% 2.31% -1.15% 0.34% -0.46% 0.75% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 9.89 12.64 12.64 9.79 10.67 11.08 11.68 -10.45%
EPS 0.15 0.47 1.80 -0.90 0.27 -0.36 0.58 -59.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.78 0.79 0.79 0.77 1.71%
Adjusted Per Share Value based on latest NOSH - 90,333
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 3.57 4.53 4.55 3.55 3.80 4.00 4.22 -10.50%
EPS 0.05 0.17 0.65 -0.33 0.10 -0.13 0.21 -61.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.2831 0.2805 0.2826 0.2816 0.2851 0.2779 1.71%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.40 0.25 0.30 0.30 0.38 0.40 0.50 -
P/RPS 4.04 1.98 2.37 3.06 3.56 3.61 4.28 -3.75%
P/EPS 266.67 53.19 16.67 -33.33 140.74 -111.11 86.21 111.57%
EY 0.38 1.88 6.00 -3.00 0.71 -0.90 1.16 -52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.38 0.38 0.48 0.51 0.65 -14.86%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 29/09/08 27/06/08 27/03/08 28/12/07 28/09/07 -
Price 0.20 0.22 0.25 0.26 0.30 0.37 0.41 -
P/RPS 2.02 1.74 1.98 2.66 2.81 3.34 3.51 -30.69%
P/EPS 133.33 46.81 13.89 -28.89 111.11 -102.78 70.69 52.36%
EY 0.75 2.14 7.20 -3.46 0.90 -0.97 1.41 -34.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.33 0.38 0.47 0.53 -39.26%

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