[WONG] YoY Annualized Quarter Result on 30-Apr-2009 [#2]

Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- -322.59%
YoY- -4.89%
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 33,852 43,110 34,944 31,702 36,654 38,214 32,752 0.55%
PBT -556 926 -864 -988 -1,120 2,824 2,414 -
Tax 0 0 0 0 0 0 -38 -
NP -556 926 -864 -988 -1,120 2,824 2,376 -
-
NP to SH -732 616 -930 -1,202 -1,146 2,836 2,376 -
-
Tax Rate - 0.00% - - - 0.00% 1.57% -
Total Cost 34,408 42,184 35,808 32,690 37,774 35,390 30,376 2.09%
-
Net Worth 62,487 63,411 65,278 69,967 69,834 70,002 70,199 -1.91%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 62,487 63,411 65,278 69,967 69,834 70,002 70,199 -1.91%
NOSH 89,268 90,588 89,423 89,701 89,531 89,746 89,999 -0.13%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -1.64% 2.15% -2.47% -3.12% -3.06% 7.39% 7.25% -
ROE -1.17% 0.97% -1.42% -1.72% -1.64% 4.05% 3.38% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 37.92 47.59 39.08 35.34 40.94 42.58 36.39 0.68%
EPS -0.82 0.68 -1.04 -1.34 -1.28 3.16 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.73 0.78 0.78 0.78 0.78 -1.78%
Adjusted Per Share Value based on latest NOSH - 89,756
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 13.58 17.29 14.01 12.71 14.70 15.32 13.13 0.56%
EPS -0.29 0.25 -0.37 -0.48 -0.46 1.14 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2506 0.2543 0.2618 0.2806 0.28 0.2807 0.2815 -1.91%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.25 0.26 0.32 0.28 0.30 0.50 0.54 -
P/RPS 0.66 0.55 0.82 0.79 0.73 1.17 1.48 -12.58%
P/EPS -30.49 38.24 -30.77 -20.90 -23.44 15.82 20.45 -
EY -3.28 2.62 -3.25 -4.79 -4.27 6.32 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.44 0.36 0.38 0.64 0.69 -10.26%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 29/06/10 29/06/09 27/06/08 03/07/07 30/06/06 -
Price 0.23 0.23 0.32 0.29 0.26 0.43 0.41 -
P/RPS 0.61 0.48 0.82 0.82 0.64 1.01 1.13 -9.75%
P/EPS -28.05 33.82 -30.77 -21.64 -20.31 13.61 15.53 -
EY -3.57 2.96 -3.25 -4.62 -4.92 7.35 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.44 0.37 0.33 0.55 0.53 -7.58%

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