[WINTONI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.43%
YoY- -1744.83%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 27,964 16,596 14,501 12,982 10,792 13,693 11,554 80.36%
PBT -1,720 -2,900 -2,090 -3,210 -3,016 -1,320 -1,628 3.73%
Tax 0 0 0 0 0 -1 -1 -
NP -1,720 -2,900 -2,090 -3,210 -3,016 -1,321 -1,629 3.69%
-
NP to SH -1,720 -2,900 -2,090 -3,210 -3,016 -1,321 -1,629 3.69%
-
Tax Rate - - - - - - - -
Total Cost 29,684 19,496 16,591 16,192 13,808 15,014 13,183 71.87%
-
Net Worth 30,166 20,498 21,363 18,041 18,729 19,391 19,134 35.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 30,166 20,498 21,363 18,041 18,729 19,391 19,134 35.49%
NOSH 330,769 330,617 326,666 297,222 301,600 302,045 298,048 7.19%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.15% -17.47% -14.42% -24.73% -27.95% -9.65% -14.10% -
ROE -5.70% -14.15% -9.79% -17.79% -16.10% -6.81% -8.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.45 5.02 4.44 4.37 3.58 4.53 3.88 68.09%
EPS -0.52 -0.88 -0.64 -1.08 -1.00 -0.44 -0.55 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.062 0.0654 0.0607 0.0621 0.0642 0.0642 26.39%
Adjusted Per Share Value based on latest NOSH - 303,928
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.45 3.24 2.83 2.53 2.10 2.67 2.25 80.45%
EPS -0.34 -0.57 -0.41 -0.63 -0.59 -0.26 -0.32 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.04 0.0416 0.0352 0.0365 0.0378 0.0373 35.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.055 0.07 0.08 0.075 0.095 0.08 0.11 -
P/RPS 0.65 1.39 1.80 1.72 2.65 1.76 2.84 -62.61%
P/EPS -10.58 -7.98 -12.50 -6.94 -9.50 -18.29 -20.12 -34.87%
EY -9.45 -12.53 -8.00 -14.40 -10.53 -5.47 -4.97 53.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.13 1.22 1.24 1.53 1.25 1.71 -50.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 20/11/13 28/08/13 23/05/13 26/02/13 20/11/12 -
Price 0.05 0.095 0.065 0.075 0.12 0.09 0.09 -
P/RPS 0.59 1.89 1.46 1.72 3.35 1.99 2.32 -59.89%
P/EPS -9.62 -10.83 -10.16 -6.94 -12.00 -20.58 -16.46 -30.11%
EY -10.40 -9.23 -9.85 -14.40 -8.33 -4.86 -6.07 43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.53 0.99 1.24 1.93 1.40 1.40 -46.39%

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