[WONG] YoY Cumulative Quarter Result on 30-Apr-2011 [#2]

Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 112.41%
YoY- 166.24%
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 11,100 15,339 16,926 21,555 17,472 15,851 18,327 -8.01%
PBT -2,780 -1,227 -278 463 -432 -494 -560 30.59%
Tax 0 6 0 0 0 0 0 -
NP -2,780 -1,221 -278 463 -432 -494 -560 30.59%
-
NP to SH -2,780 -1,221 -366 308 -465 -601 -573 30.09%
-
Tax Rate - - - 0.00% - - - -
Total Cost 13,880 16,560 17,204 21,092 17,904 16,345 18,887 -5.00%
-
Net Worth 57,393 61,947 62,487 63,411 65,278 69,967 69,834 -3.21%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 57,393 61,947 62,487 63,411 65,278 69,967 69,834 -3.21%
NOSH 89,677 89,779 89,268 90,588 89,423 89,701 89,531 0.02%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -25.05% -7.96% -1.64% 2.15% -2.47% -3.12% -3.06% -
ROE -4.84% -1.97% -0.59% 0.49% -0.71% -0.86% -0.82% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 12.38 17.09 18.96 23.79 19.54 17.67 20.47 -8.03%
EPS -3.10 -1.36 -0.41 0.34 -0.52 -0.67 -0.64 30.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.70 0.70 0.73 0.78 0.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 90,555
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 4.40 6.08 6.71 8.55 6.93 6.29 7.27 -8.02%
EPS -1.10 -0.48 -0.15 0.12 -0.18 -0.24 -0.23 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2457 0.2478 0.2515 0.2589 0.2775 0.277 -3.21%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.705 0.21 0.25 0.26 0.32 0.28 0.30 -
P/RPS 5.70 1.23 1.32 1.09 1.64 1.58 1.47 25.32%
P/EPS -22.74 -15.44 -60.98 76.47 -61.54 -41.79 -46.88 -11.35%
EY -4.40 -6.48 -1.64 1.31 -1.63 -2.39 -2.13 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.30 0.36 0.37 0.44 0.36 0.38 19.37%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 27/06/08 -
Price 0.74 0.22 0.23 0.23 0.32 0.29 0.26 -
P/RPS 5.98 1.29 1.21 0.97 1.64 1.64 1.27 29.44%
P/EPS -23.87 -16.18 -56.10 67.65 -61.54 -43.28 -40.63 -8.47%
EY -4.19 -6.18 -1.78 1.48 -1.63 -2.31 -2.46 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.32 0.33 0.33 0.44 0.37 0.33 23.29%

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