[WONG] YoY Cumulative Quarter Result on 30-Apr-2014 [#2]

Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- -70.34%
YoY- -127.68%
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 18,067 16,527 14,296 11,100 15,339 16,926 21,555 -2.89%
PBT 607 769 -1,750 -2,780 -1,227 -278 463 4.61%
Tax -27 0 -1 0 6 0 0 -
NP 580 769 -1,751 -2,780 -1,221 -278 463 3.82%
-
NP to SH 559 763 -1,751 -2,780 -1,221 -366 308 10.43%
-
Tax Rate 4.45% 0.00% - - - - 0.00% -
Total Cost 17,487 15,758 16,047 13,880 16,560 17,204 21,092 -3.07%
-
Net Worth 54,009 54,237 55,005 57,393 61,947 62,487 63,411 -2.63%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 54,009 54,237 55,005 57,393 61,947 62,487 63,411 -2.63%
NOSH 91,688 91,927 91,675 89,677 89,779 89,268 90,588 0.20%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.21% 4.65% -12.25% -25.05% -7.96% -1.64% 2.15% -
ROE 1.04% 1.41% -3.18% -4.84% -1.97% -0.59% 0.49% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 19.74 17.98 15.59 12.38 17.09 18.96 23.79 -3.05%
EPS 0.61 0.83 -1.91 -3.10 -1.36 -0.41 0.34 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.64 0.69 0.70 0.70 -2.80%
Adjusted Per Share Value based on latest NOSH - 89,687
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 7.17 6.55 5.67 4.40 6.08 6.71 8.55 -2.88%
EPS 0.22 0.30 -0.69 -1.10 -0.48 -0.15 0.12 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.2151 0.2182 0.2276 0.2457 0.2478 0.2515 -2.63%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.805 0.52 0.57 0.705 0.21 0.25 0.26 -
P/RPS 4.08 2.89 3.66 5.70 1.23 1.32 1.09 24.58%
P/EPS 131.83 62.65 -29.84 -22.74 -15.44 -60.98 76.47 9.49%
EY 0.76 1.60 -3.35 -4.40 -6.48 -1.64 1.31 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.88 0.95 1.10 0.30 0.36 0.37 24.20%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 15/06/17 15/06/16 23/06/15 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.75 0.595 0.62 0.74 0.22 0.23 0.23 -
P/RPS 3.80 3.31 3.98 5.98 1.29 1.21 0.97 25.52%
P/EPS 122.82 71.69 -32.46 -23.87 -16.18 -56.10 67.65 10.44%
EY 0.81 1.39 -3.08 -4.19 -6.18 -1.78 1.48 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.01 1.03 1.16 0.32 0.33 0.33 25.15%

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