[WINGTM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -7.19%
YoY- -62.77%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 252,042 279,522 262,378 281,204 304,216 313,898 310,408 0.22%
PBT 7,414 7,928 12,590 13,424 23,936 29,558 31,728 1.55%
Tax -2,842 -5,582 -7,124 -9,188 -12,558 -10,236 -2,836 -0.00%
NP 4,572 2,346 5,466 4,236 11,378 19,322 28,892 1.97%
-
NP to SH 6,024 2,346 5,466 4,236 11,378 19,322 28,892 1.68%
-
Tax Rate 38.33% 70.41% 56.58% 68.44% 52.46% 34.63% 8.94% -
Total Cost 247,470 277,176 256,912 276,968 292,838 294,576 281,516 0.13%
-
Net Worth 311,052 624,543 590,310 600,626 644,334 641,968 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 12,442 - - - - - - -100.00%
Div Payout % 206.54% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 311,052 624,543 590,310 600,626 644,334 641,968 0 -100.00%
NOSH 311,052 317,027 312,333 316,119 314,309 314,690 314,727 0.01%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.81% 0.84% 2.08% 1.51% 3.74% 6.16% 9.31% -
ROE 1.94% 0.38% 0.93% 0.71% 1.77% 3.01% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 81.03 88.17 84.01 88.95 96.79 99.75 98.63 0.20%
EPS 1.92 0.74 1.74 1.34 3.62 6.14 9.18 1.67%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 1.97 1.89 1.90 2.05 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 315,161
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 51.72 57.36 53.84 57.70 62.43 64.41 63.70 0.22%
EPS 1.24 0.48 1.12 0.87 2.33 3.96 5.93 1.67%
DPS 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6383 1.2816 1.2113 1.2325 1.3222 1.3173 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.58 0.73 0.61 0.74 0.75 1.11 0.00 -
P/RPS 0.72 0.83 0.73 0.83 0.77 1.11 0.00 -100.00%
P/EPS 29.95 98.65 34.86 55.22 20.72 18.08 0.00 -100.00%
EY 3.34 1.01 2.87 1.81 4.83 5.53 0.00 -100.00%
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.58 0.37 0.32 0.39 0.37 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 12/08/04 25/08/03 20/08/02 24/08/01 14/08/00 - -
Price 0.58 0.69 0.67 0.71 0.79 1.19 0.00 -
P/RPS 0.72 0.78 0.80 0.80 0.82 1.19 0.00 -100.00%
P/EPS 29.95 93.24 38.28 52.99 21.82 19.38 0.00 -100.00%
EY 3.34 1.07 2.61 1.89 4.58 5.16 0.00 -100.00%
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.58 0.35 0.35 0.37 0.39 0.58 0.00 -100.00%

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