[WONG] YoY Annualized Quarter Result on 31-Jan-2016 [#1]

Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- 138.08%
YoY- 132.28%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 51,044 50,160 33,900 31,100 28,052 20,384 30,620 8.88%
PBT 1,868 16,552 -3,176 1,320 -4,052 -6,528 156 51.22%
Tax -40 1,016 0 0 0 0 24 -
NP 1,828 17,568 -3,176 1,320 -4,052 -6,528 180 47.13%
-
NP to SH 1,832 17,556 -3,192 1,308 -4,052 -6,528 180 47.18%
-
Tax Rate 2.14% -6.14% - 0.00% - - -15.38% -
Total Cost 49,216 32,592 37,076 29,780 32,104 26,912 30,440 8.33%
-
Net Worth 65,430 66,178 53,093 52,683 54,756 58,285 63,899 0.39%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 65,430 66,178 53,093 52,683 54,756 58,285 63,899 0.39%
NOSH 114,610 91,688 91,688 90,833 91,261 89,670 89,999 4.10%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 3.58% 35.02% -9.37% 4.24% -14.44% -32.03% 0.59% -
ROE 2.80% 26.53% -6.01% 2.48% -7.40% -11.20% 0.28% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 53.05 53.06 37.03 34.24 30.74 22.73 34.02 7.68%
EPS 1.92 19.16 -3.48 1.44 -4.44 -7.28 0.20 45.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.58 0.58 0.60 0.65 0.71 -0.71%
Adjusted Per Share Value based on latest NOSH - 90,833
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 20.24 19.89 13.44 12.33 11.13 8.08 12.14 8.88%
EPS 0.73 6.96 -1.27 0.52 -1.61 -2.59 0.07 47.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.2625 0.2106 0.2089 0.2172 0.2312 0.2534 0.39%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.60 1.16 0.615 0.53 0.62 0.55 0.23 -
P/RPS 1.13 2.19 1.66 1.55 2.02 2.42 0.68 8.82%
P/EPS 31.51 6.25 -17.64 36.81 -13.96 -7.55 115.00 -19.40%
EY 3.17 16.01 -5.67 2.72 -7.16 -13.24 0.87 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.66 1.06 0.91 1.03 0.85 0.32 18.35%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 23/03/18 27/03/17 22/03/16 10/03/15 31/03/14 28/03/13 -
Price 0.58 1.12 0.74 0.515 0.55 0.55 0.20 -
P/RPS 1.09 2.11 2.00 1.50 1.79 2.42 0.59 10.76%
P/EPS 30.46 6.03 -21.22 35.76 -12.39 -7.55 100.00 -17.96%
EY 3.28 16.58 -4.71 2.80 -8.07 -13.24 1.00 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.60 1.28 0.89 0.92 0.85 0.28 20.32%

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