[WONG] YoY TTM Result on 31-Jul-2006 [#3]

Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 113.37%
YoY- 144.26%
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 33,758 39,633 39,787 33,970 25,959 54,467 115,544 -18.52%
PBT -1,049 809 2,572 789 -4,207 -3,758 4,857 -
Tax -446 -70 -17 929 278 -200 -1,336 -16.69%
NP -1,495 739 2,555 1,718 -3,929 -3,958 3,521 -
-
NP to SH -1,570 717 2,560 1,724 -3,895 -3,958 3,521 -
-
Tax Rate - 8.65% 0.66% -117.74% - - 27.51% -
Total Cost 35,253 38,894 37,232 32,252 29,888 58,425 112,023 -17.51%
-
Net Worth 67,500 69,939 69,299 69,915 68,899 74,891 79,491 -2.68%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 67,500 69,939 69,299 69,915 68,899 74,891 79,491 -2.68%
NOSH 90,000 89,666 90,000 90,800 90,657 45,945 45,055 12.21%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -4.43% 1.86% 6.42% 5.06% -15.14% -7.27% 3.05% -
ROE -2.33% 1.03% 3.69% 2.47% -5.65% -5.28% 4.43% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 37.51 44.20 44.21 37.41 28.63 118.55 256.45 -27.39%
EPS -1.74 0.80 2.84 1.90 -4.30 -8.61 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.77 0.77 0.76 1.63 1.7643 -13.27%
Adjusted Per Share Value based on latest NOSH - 90,800
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 13.39 15.72 15.78 13.47 10.30 21.60 45.83 -18.52%
EPS -0.62 0.28 1.02 0.68 -1.54 -1.57 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2774 0.2748 0.2773 0.2733 0.297 0.3153 -2.68%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.34 0.30 0.50 0.42 0.50 0.63 1.29 -
P/RPS 0.91 0.68 1.13 1.12 1.75 0.53 0.50 10.48%
P/EPS -19.49 37.52 17.58 22.12 -11.64 -7.31 16.51 -
EY -5.13 2.67 5.69 4.52 -8.59 -13.67 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.65 0.55 0.66 0.39 0.73 -7.73%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 29/09/08 28/09/07 28/09/06 28/09/05 28/09/04 26/09/03 -
Price 0.37 0.25 0.41 0.41 0.38 0.45 1.15 -
P/RPS 0.99 0.57 0.93 1.10 1.33 0.38 0.45 14.02%
P/EPS -21.21 31.26 14.41 21.59 -8.84 -5.22 14.72 -
EY -4.71 3.20 6.94 4.63 -11.31 -19.14 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.53 0.53 0.50 0.28 0.65 -4.59%

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