[WONG] QoQ Quarter Result on 31-Jul-2017 [#3]

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 124.91%
YoY- 3621.95%
Quarter Report
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 13,547 12,540 12,777 11,863 9,592 8,475 7,770 45.00%
PBT 1,856 4,138 2,319 3,070 1,401 -794 -1,491 -
Tax -179 254 181 -10 -27 0 1,366 -
NP 1,677 4,392 2,500 3,060 1,374 -794 -125 -
-
NP to SH 1,676 4,389 2,503 3,052 1,357 -798 -130 -
-
Tax Rate 9.64% -6.14% -7.81% 0.33% 1.93% - - -
Total Cost 11,870 8,148 10,277 8,803 8,218 9,269 7,895 31.33%
-
Net Worth 65,909 66,178 59,501 57,670 54,009 53,093 54,009 14.23%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 915 - 1,830 - - - - -
Div Payout % 54.62% - 73.15% - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 65,909 66,178 59,501 57,670 54,009 53,093 54,009 14.23%
NOSH 91,688 91,688 91,688 91,688 91,688 91,688 91,688 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 12.38% 35.02% 19.57% 25.79% 14.32% -9.37% -1.61% -
ROE 2.54% 6.63% 4.21% 5.29% 2.51% -1.50% -0.24% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 14.80 13.26 13.96 12.96 10.48 9.26 8.49 44.99%
EPS 1.83 4.79 2.73 3.33 1.48 -0.87 -0.14 -
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.65 0.63 0.59 0.58 0.59 14.23%
Adjusted Per Share Value based on latest NOSH - 91,688
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 5.37 4.97 5.07 4.70 3.80 3.36 3.08 45.00%
EPS 0.66 1.74 0.99 1.21 0.54 -0.32 -0.05 -
DPS 0.36 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2625 0.236 0.2287 0.2142 0.2106 0.2142 14.23%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.02 1.16 1.36 0.73 0.805 0.615 0.66 -
P/RPS 6.89 8.75 9.74 5.63 7.68 6.64 7.78 -7.80%
P/EPS 55.71 24.99 49.74 21.90 54.30 -70.55 -464.75 -
EY 1.79 4.00 2.01 4.57 1.84 -1.42 -0.22 -
DY 0.98 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.66 2.09 1.16 1.36 1.06 1.12 17.19%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 23/03/18 21/12/17 27/09/17 15/06/17 27/03/17 27/12/16 -
Price 0.88 1.12 1.24 0.775 0.75 0.74 0.64 -
P/RPS 5.95 8.44 8.88 5.98 7.16 7.99 7.54 -14.64%
P/EPS 48.06 24.13 45.35 23.25 50.59 -84.89 -450.66 -
EY 2.08 4.15 2.21 4.30 1.98 -1.18 -0.22 -
DY 1.14 0.00 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.60 1.91 1.23 1.27 1.28 1.08 8.48%

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