[WINGTM] YoY Cumulative 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- 85.63%
YoY- -62.77%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 126,021 139,761 131,189 140,602 152,108 156,949 155,204 0.22%
PBT 3,707 3,964 6,295 6,712 11,968 14,779 15,864 1.55%
Tax -1,421 -2,791 -3,562 -4,594 -6,279 -5,118 -1,418 -0.00%
NP 2,286 1,173 2,733 2,118 5,689 9,661 14,446 1.97%
-
NP to SH 3,012 1,173 2,733 2,118 5,689 9,661 14,446 1.68%
-
Tax Rate 38.33% 70.41% 56.58% 68.44% 52.46% 34.63% 8.94% -
Total Cost 123,735 138,588 128,456 138,484 146,419 147,288 140,758 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 6,221 - - - - - - -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 0.97% 0.19% 0.46% 0.35% 0.88% 1.50% 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 40.51 44.08 42.00 44.48 48.39 49.87 49.31 0.20%
EPS 0.96 0.37 0.87 0.67 1.81 3.07 4.59 1.67%
DPS 2.00 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 25.86 28.68 26.92 28.85 31.21 32.21 31.85 0.22%
EPS 0.62 0.24 0.56 0.43 1.17 1.98 2.96 1.67%
DPS 1.28 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 1.43 1.66 1.45 1.66 1.55 2.23 0.00 -100.00%
P/EPS 59.90 197.30 69.71 110.45 41.44 36.16 0.00 -100.00%
EY 1.67 0.51 1.43 0.91 2.41 2.77 0.00 -100.00%
DY 3.45 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 1.43 1.57 1.60 1.60 1.63 2.39 0.00 -100.00%
P/EPS 59.90 186.49 76.57 105.97 43.65 38.76 0.00 -100.00%
EY 1.67 0.54 1.31 0.94 2.29 2.58 0.00 -100.00%
DY 3.45 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