[WONG] QoQ Quarter Result on 31-Oct-2007 [#4]

Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- -162.07%
YoY- -152.26%
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 11,336 8,844 9,483 9,970 10,513 9,116 9,991 8.79%
PBT 1,660 -815 255 -291 542 29 1,383 12.95%
Tax 0 0 0 -70 0 0 0 -
NP 1,660 -815 255 -361 542 29 1,383 12.95%
-
NP to SH 1,614 -813 240 -324 522 106 1,312 14.82%
-
Tax Rate 0.00% - 0.00% - 0.00% 0.00% 0.00% -
Total Cost 9,676 9,659 9,228 10,331 9,971 9,087 8,608 8.11%
-
Net Worth 69,939 70,459 70,222 71,099 69,299 68,899 70,093 -0.14%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 69,939 70,459 70,222 71,099 69,299 68,899 70,093 -0.14%
NOSH 89,666 90,333 88,888 89,999 90,000 88,333 89,863 -0.14%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 14.64% -9.22% 2.69% -3.62% 5.16% 0.32% 13.84% -
ROE 2.31% -1.15% 0.34% -0.46% 0.75% 0.15% 1.87% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 12.64 9.79 10.67 11.08 11.68 10.32 11.12 8.92%
EPS 1.80 -0.90 0.27 -0.36 0.58 0.12 1.46 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.79 0.77 0.78 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 89,999
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 4.55 3.55 3.80 4.00 4.22 3.66 4.01 8.79%
EPS 0.65 -0.33 0.10 -0.13 0.21 0.04 0.53 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2805 0.2826 0.2816 0.2851 0.2779 0.2763 0.2811 -0.14%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.30 0.30 0.38 0.40 0.50 0.50 0.46 -
P/RPS 2.37 3.06 3.56 3.61 4.28 4.84 4.14 -31.07%
P/EPS 16.67 -33.33 140.74 -111.11 86.21 416.67 31.51 -34.61%
EY 6.00 -3.00 0.71 -0.90 1.16 0.24 3.17 53.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.48 0.51 0.65 0.64 0.59 -25.44%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 27/06/08 27/03/08 28/12/07 28/09/07 03/07/07 30/03/07 -
Price 0.25 0.26 0.30 0.37 0.41 0.43 0.46 -
P/RPS 1.98 2.66 2.81 3.34 3.51 4.17 4.14 -38.87%
P/EPS 13.89 -28.89 111.11 -102.78 70.69 358.33 31.51 -42.10%
EY 7.20 -3.46 0.90 -0.97 1.41 0.28 3.17 72.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.38 0.47 0.53 0.55 0.59 -33.51%

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