[WONG] QoQ TTM Result on 30-Apr-2010 [#2]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 11.12%
YoY- -289.66%
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 43,206 40,243 35,457 31,576 28,905 29,955 33,758 17.82%
PBT -1,778 -2,135 -921 -2,492 -2,927 -2,554 -1,049 42.02%
Tax -182 -182 -143 -408 -408 -408 -446 -44.89%
NP -1,960 -2,317 -1,064 -2,900 -3,335 -2,962 -1,495 19.72%
-
NP to SH -1,961 -2,202 -1,036 -2,934 -3,301 -2,956 -1,570 15.93%
-
Tax Rate - - - - - - - -
Total Cost 45,166 42,560 36,521 34,476 32,240 32,917 35,253 17.90%
-
Net Worth 63,437 62,857 65,534 65,700 83,418 66,737 67,500 -4.04%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 63,437 62,857 65,534 65,700 83,418 66,737 67,500 -4.04%
NOSH 90,625 89,795 89,772 90,000 112,727 90,185 90,000 0.46%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -4.54% -5.76% -3.00% -9.18% -11.54% -9.89% -4.43% -
ROE -3.09% -3.50% -1.58% -4.47% -3.96% -4.43% -2.33% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 47.68 44.82 39.50 35.08 25.64 33.21 37.51 17.29%
EPS -2.16 -2.45 -1.15 -3.26 -2.93 -3.28 -1.74 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.73 0.73 0.74 0.74 0.75 -4.48%
Adjusted Per Share Value based on latest NOSH - 90,000
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 17.33 16.14 14.22 12.66 11.59 12.01 13.54 17.83%
EPS -0.79 -0.88 -0.42 -1.18 -1.32 -1.19 -0.63 16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2521 0.2628 0.2635 0.3345 0.2676 0.2707 -4.04%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.26 0.29 0.34 0.32 0.38 0.34 0.34 -
P/RPS 0.55 0.65 0.86 0.91 1.48 1.02 0.91 -28.44%
P/EPS -12.02 -11.83 -29.46 -9.82 -12.98 -10.37 -19.49 -27.48%
EY -8.32 -8.46 -3.39 -10.19 -7.71 -9.64 -5.13 37.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.44 0.51 0.46 0.45 -12.20%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 30/12/10 29/09/10 29/06/10 31/03/10 30/12/09 30/09/09 -
Price 0.26 0.27 0.30 0.32 0.32 0.31 0.37 -
P/RPS 0.55 0.60 0.76 0.91 1.25 0.93 0.99 -32.34%
P/EPS -12.02 -11.01 -26.00 -9.82 -10.93 -9.46 -21.21 -31.44%
EY -8.32 -9.08 -3.85 -10.19 -9.15 -10.57 -4.71 45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.44 0.43 0.42 0.49 -17.03%

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