[WONG] YoY Cumulative Quarter Result on 30-Apr-2006 [#2]

Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 3.48%
YoY- 502.71%
View:
Show?
Cumulative Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 15,851 18,327 19,107 16,376 12,595 13,531 61,210 -20.14%
PBT -494 -560 1,412 1,207 -281 -2,124 1,830 -
Tax 0 0 0 -19 -14 154 -274 -
NP -494 -560 1,412 1,188 -295 -1,970 1,556 -
-
NP to SH -601 -573 1,418 1,188 -295 -1,970 1,556 -
-
Tax Rate - - 0.00% 1.57% - - 14.97% -
Total Cost 16,345 18,887 17,695 15,188 12,890 15,501 59,654 -19.39%
-
Net Worth 69,967 69,834 70,002 70,199 71,906 76,509 79,158 -2.03%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 69,967 69,834 70,002 70,199 71,906 76,509 79,158 -2.03%
NOSH 89,701 89,531 89,746 89,999 46,093 45,813 44,971 12.18%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -3.12% -3.06% 7.39% 7.25% -2.34% -14.56% 2.54% -
ROE -0.86% -0.82% 2.03% 1.69% -0.41% -2.57% 1.97% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 17.67 20.47 21.29 18.20 27.32 29.53 136.11 -28.81%
EPS -0.67 -0.64 1.58 1.32 -0.64 -4.30 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.78 1.56 1.67 1.7602 -12.67%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 6.36 7.35 7.66 6.57 5.05 5.43 24.55 -20.14%
EPS -0.24 -0.23 0.57 0.48 -0.12 -0.79 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.28 0.2807 0.2815 0.2884 0.3068 0.3174 -2.03%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.28 0.30 0.50 0.54 0.47 0.80 0.88 -
P/RPS 1.58 1.47 2.35 2.97 1.72 2.71 0.65 15.93%
P/EPS -41.79 -46.88 31.65 40.91 -73.44 -18.60 25.43 -
EY -2.39 -2.13 3.16 2.44 -1.36 -5.38 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.64 0.69 0.30 0.48 0.50 -5.32%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 27/06/08 03/07/07 30/06/06 30/06/05 29/06/04 30/06/03 -
Price 0.29 0.26 0.43 0.41 0.50 0.70 1.02 -
P/RPS 1.64 1.27 2.02 2.25 1.83 2.37 0.75 13.91%
P/EPS -43.28 -40.63 27.22 31.06 -78.13 -16.28 29.48 -
EY -2.31 -2.46 3.67 3.22 -1.28 -6.14 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.55 0.53 0.32 0.42 0.58 -7.21%

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