[WINTONI] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.86%
YoY- 32.7%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 14,501 11,554 10,905 14,792 20,518 57,612 0 -
PBT -2,090 -1,628 -3,176 -2,820 -4,446 1,558 0 -
Tax 0 -1 0 0 -126 -373 0 -
NP -2,090 -1,629 -3,176 -2,820 -4,573 1,185 0 -
-
NP to SH -2,090 -1,629 -3,176 -2,842 -4,224 1,185 0 -
-
Tax Rate - - - - - 23.94% - -
Total Cost 16,591 13,183 14,081 17,612 25,091 56,426 0 -
-
Net Worth 21,363 19,134 21,076 24,382 24,287 25,932 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 21,363 19,134 21,076 24,382 24,287 25,932 0 -
NOSH 326,666 298,048 301,518 300,281 224,680 216,829 0 -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -14.42% -14.10% -29.12% -19.06% -22.29% 2.06% 0.00% -
ROE -9.79% -8.52% -15.07% -11.66% -17.39% 4.57% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.44 3.88 3.62 4.93 9.13 26.57 0.00 -
EPS -0.64 -0.55 -1.05 -0.95 -1.88 0.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0642 0.0699 0.0812 0.1081 0.1196 0.00 -
Adjusted Per Share Value based on latest NOSH - 303,809
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.83 2.25 2.13 2.88 4.00 11.23 0.00 -
EPS -0.41 -0.32 -0.62 -0.55 -0.82 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0373 0.0411 0.0475 0.0473 0.0506 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.08 0.11 0.04 0.05 0.08 0.08 0.00 -
P/RPS 1.80 2.84 1.11 1.02 0.88 0.30 0.00 -
P/EPS -12.50 -20.12 -3.80 -5.28 -4.26 14.63 0.00 -
EY -8.00 -4.97 -26.33 -18.93 -23.50 6.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.71 0.57 0.62 0.74 0.67 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 20/11/12 25/11/11 24/11/10 30/11/09 24/11/08 - -
Price 0.065 0.09 0.05 0.05 0.07 0.06 0.00 -
P/RPS 1.46 2.32 1.38 1.02 0.77 0.23 0.00 -
P/EPS -10.16 -16.46 -4.75 -5.28 -3.72 10.98 0.00 -
EY -9.85 -6.07 -21.07 -18.93 -26.86 9.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.40 0.72 0.62 0.65 0.50 0.00 -

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