[WONG] YoY Quarter Result on 31-Jul-2014 [#3]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 6.62%
YoY- -78.37%
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 11,863 8,789 7,045 7,543 8,043 8,486 8,077 6.61%
PBT 3,070 81 -381 -1,071 -587 -681 227 54.29%
Tax -10 0 1 -1 -14 -1 0 -
NP 3,060 81 -380 -1,072 -601 -682 227 54.20%
-
NP to SH 3,052 82 -385 -1,072 -601 -687 215 55.54%
-
Tax Rate 0.33% 0.00% - - - - 0.00% -
Total Cost 8,803 8,708 7,425 8,615 8,644 9,168 7,850 1.92%
-
Net Worth 57,670 53,755 54,083 57,233 61,894 61,562 62,708 -1.38%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 57,670 53,755 54,083 57,233 61,894 61,562 62,708 -1.38%
NOSH 91,688 91,111 91,666 90,847 89,701 89,220 89,583 0.38%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 25.79% 0.92% -5.39% -14.21% -7.47% -8.04% 2.81% -
ROE 5.29% 0.15% -0.71% -1.87% -0.97% -1.12% 0.34% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 12.96 9.65 7.69 8.30 8.97 9.51 9.02 6.22%
EPS 3.33 0.09 -0.42 -1.18 -0.67 -0.77 0.24 54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.59 0.63 0.69 0.69 0.70 -1.73%
Adjusted Per Share Value based on latest NOSH - 90,847
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 4.70 3.49 2.79 2.99 3.19 3.37 3.20 6.61%
EPS 1.21 0.03 -0.15 -0.43 -0.24 -0.27 0.09 54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.2132 0.2145 0.227 0.2455 0.2442 0.2487 -1.38%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.73 0.59 0.58 0.745 0.24 0.25 0.265 -
P/RPS 5.63 6.12 7.55 8.97 2.68 2.63 2.94 11.42%
P/EPS 21.90 655.56 -138.10 -63.14 -35.82 -32.47 110.42 -23.61%
EY 4.57 0.15 -0.72 -1.58 -2.79 -3.08 0.91 30.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.00 0.98 1.18 0.35 0.36 0.38 20.42%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 15/09/15 30/09/14 20/09/13 27/09/12 29/09/11 -
Price 0.775 0.71 0.58 0.61 0.62 0.22 0.18 -
P/RPS 5.98 7.36 7.55 7.35 6.91 2.31 2.00 20.00%
P/EPS 23.25 788.89 -138.10 -51.69 -92.54 -28.57 75.00 -17.71%
EY 4.30 0.13 -0.72 -1.93 -1.08 -3.50 1.33 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.20 0.98 0.97 0.90 0.32 0.26 29.53%

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