[WANGZNG] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -44.18%
YoY- -33.07%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 57,586 67,982 57,606 54,850 66,255 71,026 59,441 -2.09%
PBT 4,081 4,517 3,542 3,317 5,444 1,892 3,046 21.55%
Tax -1,705 -2,529 -2,499 -1,128 -1,522 -1,529 -970 45.69%
NP 2,376 1,988 1,043 2,189 3,922 363 2,076 9.42%
-
NP to SH 2,376 2,069 1,044 2,188 3,920 363 2,076 9.42%
-
Tax Rate 41.78% 55.99% 70.55% 34.01% 27.96% 80.81% 31.85% -
Total Cost 55,210 65,994 56,563 52,661 62,333 70,663 57,365 -2.52%
-
Net Worth 161,567 159,763 0 158,550 155,530 151,513 150,549 4.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 3,171 - - - -
Div Payout % - - - 144.93% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 161,567 159,763 0 158,550 155,530 151,513 150,549 4.82%
NOSH 158,400 158,181 158,181 158,550 158,704 157,826 158,473 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.13% 2.92% 1.81% 3.99% 5.92% 0.51% 3.49% -
ROE 1.47% 1.30% 0.00% 1.38% 2.52% 0.24% 1.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.35 42.98 36.42 34.59 41.75 45.00 37.51 -2.07%
EPS 1.50 1.31 1.67 1.38 2.47 0.23 1.31 9.45%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 0.00 1.00 0.98 0.96 0.95 4.85%
Adjusted Per Share Value based on latest NOSH - 158,550
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.92 42.41 35.94 34.22 41.33 44.31 37.08 -2.09%
EPS 1.48 1.29 0.65 1.36 2.45 0.23 1.30 9.03%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 1.0079 0.9966 0.00 0.9891 0.9702 0.9452 0.9392 4.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.52 0.45 0.45 0.50 0.46 0.45 0.73 -
P/RPS 1.43 1.05 1.24 1.45 1.10 1.00 1.95 -18.69%
P/EPS 34.67 34.40 68.18 36.23 18.62 195.65 55.73 -27.14%
EY 2.88 2.91 1.47 2.76 5.37 0.51 1.79 37.34%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.00 0.50 0.47 0.47 0.77 -24.03%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 21/11/13 22/08/13 23/05/13 28/02/13 23/11/12 -
Price 0.55 0.50 0.45 0.44 0.46 0.41 0.46 -
P/RPS 1.51 1.16 1.24 1.27 1.10 0.91 1.23 14.66%
P/EPS 36.67 38.23 68.18 31.88 18.62 178.26 35.11 2.94%
EY 2.73 2.62 1.47 3.14 5.37 0.56 2.85 -2.82%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.00 0.44 0.47 0.43 0.48 8.17%

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