[WONG] YoY Cumulative Quarter Result on 31-Jan-2017 [#1]

Announcement Date
27-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -211.61%
YoY- -344.04%
Quarter Report
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 15,969 12,761 12,540 8,475 7,775 7,013 5,096 20.95%
PBT 638 467 4,138 -794 330 -1,013 -1,632 -
Tax 0 -10 254 0 0 0 0 -
NP 638 457 4,392 -794 330 -1,013 -1,632 -
-
NP to SH 639 458 4,389 -798 327 -1,013 -1,632 -
-
Tax Rate 0.00% 2.14% -6.14% - 0.00% - - -
Total Cost 15,331 12,304 8,148 9,269 7,445 8,026 6,728 14.70%
-
Net Worth 69,931 65,430 66,178 53,093 52,683 54,756 58,285 3.08%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 69,931 65,430 66,178 53,093 52,683 54,756 58,285 3.08%
NOSH 114,610 114,610 91,688 91,688 90,833 91,261 89,670 4.17%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.00% 3.58% 35.02% -9.37% 4.24% -14.44% -32.03% -
ROE 0.91% 0.70% 6.63% -1.50% 0.62% -1.85% -2.80% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 14.16 13.26 13.26 9.26 8.56 7.68 5.68 16.43%
EPS 0.57 0.48 4.79 -0.87 0.36 -1.11 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.68 0.70 0.58 0.58 0.60 0.65 -0.78%
Adjusted Per Share Value based on latest NOSH - 91,688
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 6.33 5.06 4.97 3.36 3.08 2.78 2.02 20.95%
EPS 0.25 0.18 1.74 -0.32 0.13 -0.40 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.2595 0.2625 0.2106 0.2089 0.2172 0.2312 3.07%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.475 0.60 1.16 0.615 0.53 0.62 0.55 -
P/RPS 3.36 4.52 8.75 6.64 6.19 8.07 9.68 -16.16%
P/EPS 83.84 126.06 24.99 -70.55 147.22 -55.86 -30.22 -
EY 1.19 0.79 4.00 -1.42 0.68 -1.79 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.66 1.06 0.91 1.03 0.85 -1.63%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 26/03/19 23/03/18 27/03/17 22/03/16 10/03/15 31/03/14 -
Price 0.40 0.58 1.12 0.74 0.515 0.55 0.55 -
P/RPS 2.83 4.37 8.44 7.99 6.02 7.16 9.68 -18.52%
P/EPS 70.61 121.85 24.13 -84.89 143.06 -49.55 -30.22 -
EY 1.42 0.82 4.15 -1.18 0.70 -2.02 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.85 1.60 1.28 0.89 0.92 0.85 -4.37%

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