[WONG] YoY Quarter Result on 30-Apr-2004 [#2]

Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- -7.81%
YoY- -534.89%
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 9,116 7,881 5,827 7,544 32,143 6,557 4,399 12.90%
PBT 29 49 -981 -1,095 429 -598 -1,364 -
Tax 0 -9 0 73 -194 598 1,364 -
NP 29 40 -981 -1,022 235 0 0 -
-
NP to SH 106 40 -981 -1,022 235 -565 -1,272 -
-
Tax Rate 0.00% 18.37% - - 45.22% - - -
Total Cost 9,087 7,841 6,808 8,566 31,908 6,557 4,399 12.84%
-
Net Worth 68,899 77,999 71,512 76,535 79,547 70,144 71,199 -0.54%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 68,899 77,999 71,512 76,535 79,547 70,144 71,199 -0.54%
NOSH 88,333 100,000 45,841 45,829 45,192 42,164 39,999 14.10%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 0.32% 0.51% -16.84% -13.55% 0.73% 0.00% 0.00% -
ROE 0.15% 0.05% -1.37% -1.34% 0.30% -0.81% -1.79% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.32 7.88 12.71 16.46 71.12 15.55 11.00 -1.05%
EPS 0.12 0.04 -2.14 -2.23 0.52 -1.34 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 1.56 1.67 1.7602 1.6636 1.78 -12.84%
Adjusted Per Share Value based on latest NOSH - 45,829
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 3.66 3.16 2.34 3.03 12.89 2.63 1.76 12.97%
EPS 0.04 0.02 -0.39 -0.41 0.09 -0.23 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.3128 0.2868 0.3069 0.319 0.2813 0.2855 -0.54%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.50 0.54 0.47 0.80 0.88 1.95 1.08 -
P/RPS 4.84 6.85 3.70 4.86 1.24 12.54 9.82 -11.11%
P/EPS 416.67 1,350.00 -21.96 -35.87 169.23 -145.52 -33.96 -
EY 0.24 0.07 -4.55 -2.79 0.59 -0.69 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.30 0.48 0.50 1.17 0.61 0.80%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 03/07/07 30/06/06 30/06/05 29/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.43 0.41 0.50 0.70 1.02 1.55 0.90 -
P/RPS 4.17 5.20 3.93 4.25 1.43 9.97 8.18 -10.61%
P/EPS 358.33 1,025.00 -23.36 -31.39 196.15 -115.67 -28.30 -
EY 0.28 0.10 -4.28 -3.19 0.51 -0.86 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.32 0.42 0.58 0.93 0.51 1.26%

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