[WONG] QoQ Quarter Result on 31-Oct-2010 [#4]

Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- -639.75%
YoY- -120.7%
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 8,077 10,742 10,814 12,279 10,492 9,621 7,851 1.91%
PBT 227 230 233 -2,025 322 -308 -124 -
Tax 0 0 0 -181 -1 0 0 -
NP 227 230 233 -2,206 321 -308 -124 -
-
NP to SH 215 163 145 -2,132 395 -369 -124 -
-
Tax Rate 0.00% 0.00% 0.00% - 0.31% - - -
Total Cost 7,850 10,512 10,581 14,485 10,171 9,929 7,975 -1.05%
-
Net Worth 62,708 63,388 63,437 62,857 65,534 65,700 83,418 -17.36%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 62,708 63,388 63,437 62,857 65,534 65,700 83,418 -17.36%
NOSH 89,583 90,555 90,625 89,795 89,772 90,000 112,727 -14.24%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.81% 2.14% 2.15% -17.97% 3.06% -3.20% -1.58% -
ROE 0.34% 0.26% 0.23% -3.39% 0.60% -0.56% -0.15% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.02 11.86 11.93 13.67 11.69 10.69 6.96 18.92%
EPS 0.24 0.18 0.16 -2.37 0.44 -0.41 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 0.73 0.73 0.74 -3.64%
Adjusted Per Share Value based on latest NOSH - 89,795
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 3.24 4.31 4.34 4.92 4.21 3.86 3.15 1.90%
EPS 0.09 0.07 0.06 -0.85 0.16 -0.15 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.2542 0.2544 0.2521 0.2628 0.2635 0.3345 -17.35%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.265 0.26 0.26 0.29 0.34 0.32 0.38 -
P/RPS 2.94 2.19 2.18 2.12 2.91 2.99 5.46 -33.88%
P/EPS 110.42 144.44 162.50 -12.21 77.27 -78.05 -345.45 -
EY 0.91 0.69 0.62 -8.19 1.29 -1.28 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.37 0.41 0.47 0.44 0.51 -17.85%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 29/06/10 31/03/10 -
Price 0.18 0.23 0.26 0.27 0.30 0.32 0.32 -
P/RPS 2.00 1.94 2.18 1.97 2.57 2.99 4.59 -42.61%
P/EPS 75.00 127.78 162.50 -11.37 68.18 -78.05 -290.91 -
EY 1.33 0.78 0.62 -8.79 1.47 -1.28 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.37 0.39 0.41 0.44 0.43 -28.56%

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