[WONG] QoQ Quarter Result on 31-Jul-2006 [#3]

Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 467.5%
YoY- 132.95%
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 9,116 9,991 10,167 10,337 7,881 8,495 7,257 16.46%
PBT 29 1,383 618 229 49 1,158 -647 -
Tax 0 0 -17 -2 -9 -10 950 -
NP 29 1,383 601 227 40 1,148 303 -79.16%
-
NP to SH 106 1,312 620 227 40 1,148 309 -51.09%
-
Tax Rate 0.00% 0.00% 2.75% 0.87% 18.37% 0.86% - -
Total Cost 9,087 8,608 9,566 10,110 7,841 7,347 6,954 19.58%
-
Net Worth 68,899 70,093 71,459 69,915 77,999 70,507 69,979 -1.03%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 68,899 70,093 71,459 69,915 77,999 70,507 69,979 -1.03%
NOSH 88,333 89,863 90,454 90,800 100,000 90,393 90,882 -1.88%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 0.32% 13.84% 5.91% 2.20% 0.51% 13.51% 4.18% -
ROE 0.15% 1.87% 0.87% 0.32% 0.05% 1.63% 0.44% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 10.32 11.12 11.24 11.38 7.88 9.40 7.99 18.65%
EPS 0.12 1.46 0.69 0.25 0.04 1.27 0.34 -50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.77 0.78 0.78 0.77 0.86%
Adjusted Per Share Value based on latest NOSH - 90,800
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 3.66 4.01 4.08 4.15 3.16 3.41 2.91 16.56%
EPS 0.04 0.53 0.25 0.09 0.02 0.46 0.12 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2811 0.2866 0.2804 0.3128 0.2827 0.2806 -1.02%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.50 0.46 0.41 0.42 0.54 0.38 0.34 -
P/RPS 4.84 4.14 3.65 3.69 6.85 4.04 4.26 8.90%
P/EPS 416.67 31.51 59.82 168.00 1,350.00 29.92 100.00 159.61%
EY 0.24 3.17 1.67 0.60 0.07 3.34 1.00 -61.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.52 0.55 0.69 0.49 0.44 28.46%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 03/07/07 30/03/07 29/12/06 28/09/06 30/06/06 30/03/06 29/12/05 -
Price 0.43 0.46 0.47 0.41 0.41 0.40 0.31 -
P/RPS 4.17 4.14 4.18 3.60 5.20 4.26 3.88 4.93%
P/EPS 358.33 31.51 68.57 164.00 1,025.00 31.50 91.18 149.65%
EY 0.28 3.17 1.46 0.61 0.10 3.17 1.10 -59.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.59 0.53 0.53 0.51 0.40 23.72%

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