[WONG] YoY Cumulative Quarter Result on 30-Apr-2007 [#2]

Announcement Date
03-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 8.08%
YoY- 19.36%
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 17,472 15,851 18,327 19,107 16,376 12,595 13,531 4.35%
PBT -432 -494 -560 1,412 1,207 -281 -2,124 -23.30%
Tax 0 0 0 0 -19 -14 154 -
NP -432 -494 -560 1,412 1,188 -295 -1,970 -22.33%
-
NP to SH -465 -601 -573 1,418 1,188 -295 -1,970 -21.37%
-
Tax Rate - - - 0.00% 1.57% - - -
Total Cost 17,904 16,345 18,887 17,695 15,188 12,890 15,501 2.42%
-
Net Worth 65,278 69,967 69,834 70,002 70,199 71,906 76,509 -2.61%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 65,278 69,967 69,834 70,002 70,199 71,906 76,509 -2.61%
NOSH 89,423 89,701 89,531 89,746 89,999 46,093 45,813 11.78%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -2.47% -3.12% -3.06% 7.39% 7.25% -2.34% -14.56% -
ROE -0.71% -0.86% -0.82% 2.03% 1.69% -0.41% -2.57% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 19.54 17.67 20.47 21.29 18.20 27.32 29.53 -6.64%
EPS -0.52 -0.67 -0.64 1.58 1.32 -0.64 -4.30 -29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.78 0.78 0.78 0.78 1.56 1.67 -12.87%
Adjusted Per Share Value based on latest NOSH - 88,333
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 7.01 6.36 7.35 7.66 6.57 5.05 5.43 4.34%
EPS -0.19 -0.24 -0.23 0.57 0.48 -0.12 -0.79 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2618 0.2806 0.28 0.2807 0.2815 0.2884 0.3068 -2.60%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.32 0.28 0.30 0.50 0.54 0.47 0.80 -
P/RPS 1.64 1.58 1.47 2.35 2.97 1.72 2.71 -8.02%
P/EPS -61.54 -41.79 -46.88 31.65 40.91 -73.44 -18.60 22.05%
EY -1.63 -2.39 -2.13 3.16 2.44 -1.36 -5.38 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.38 0.64 0.69 0.30 0.48 -1.43%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 29/06/09 27/06/08 03/07/07 30/06/06 30/06/05 29/06/04 -
Price 0.32 0.29 0.26 0.43 0.41 0.50 0.70 -
P/RPS 1.64 1.64 1.27 2.02 2.25 1.83 2.37 -5.94%
P/EPS -61.54 -43.28 -40.63 27.22 31.06 -78.13 -16.28 24.79%
EY -1.63 -2.31 -2.46 3.67 3.22 -1.28 -6.14 -19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.33 0.55 0.53 0.32 0.42 0.77%

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