[WONG] YoY Cumulative Quarter Result on 31-Jan-2003 [#1]

Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 598.41%
YoY- 329.17%
Quarter Report
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 8,495 6,768 5,987 29,067 5,150 7,044 7,685 1.68%
PBT 1,158 700 -1,029 1,400 -657 797 1,518 -4.40%
Tax -10 -14 81 -80 657 -24 5 -
NP 1,148 686 -948 1,320 0 773 1,523 -4.59%
-
NP to SH 1,148 686 -948 1,320 -576 773 1,523 -4.59%
-
Tax Rate 0.86% 2.00% - 5.71% - 3.01% -0.33% -
Total Cost 7,347 6,082 6,935 27,747 5,150 6,271 6,162 2.97%
-
Net Worth 70,507 71,801 77,855 78,916 68,840 72,493 66,756 0.91%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 70,507 71,801 77,855 78,916 68,840 72,493 66,756 0.91%
NOSH 90,393 45,733 45,797 45,051 41,142 40,051 39,973 14.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 13.51% 10.14% -15.83% 4.54% 0.00% 10.97% 19.82% -
ROE 1.63% 0.96% -1.22% 1.67% -0.84% 1.07% 2.28% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 9.40 14.80 13.07 64.52 12.52 17.59 19.23 -11.23%
EPS 1.27 1.50 -2.07 2.93 -1.40 1.93 3.81 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.57 1.70 1.7517 1.6732 1.81 1.67 -11.90%
Adjusted Per Share Value based on latest NOSH - 45,051
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 3.41 2.71 2.40 11.66 2.07 2.82 3.08 1.70%
EPS 0.46 0.28 -0.38 0.53 -0.23 0.31 0.61 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2827 0.2879 0.3122 0.3165 0.2761 0.2907 0.2677 0.91%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.38 0.50 0.95 1.12 1.10 1.18 2.07 -
P/RPS 4.04 3.38 7.27 1.74 8.79 6.71 10.77 -15.06%
P/EPS 29.92 33.33 -45.89 38.23 -78.57 61.14 54.33 -9.45%
EY 3.34 3.00 -2.18 2.62 -1.27 1.64 1.84 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.56 0.64 0.66 0.65 1.24 -14.32%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 31/03/05 31/03/04 28/03/03 29/03/02 29/03/01 26/04/00 -
Price 0.40 0.45 0.93 0.98 1.62 1.05 2.97 -
P/RPS 4.26 3.04 7.11 1.52 12.94 5.97 15.45 -19.30%
P/EPS 31.50 30.00 -44.93 33.45 -115.71 54.40 77.95 -14.00%
EY 3.17 3.33 -2.23 2.99 -0.86 1.84 1.28 16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.29 0.55 0.56 0.97 0.58 1.78 -18.79%

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