[WINTONI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.61%
YoY- 217.28%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,834 13,280 25,608 24,021 26,068 27,964 16,596 -34.39%
PBT -29,002 -1,868 4,611 2,422 2,300 -1,720 -2,900 366.14%
Tax 0 24 3 -889 0 0 0 -
NP -29,002 -1,844 4,614 1,533 2,300 -1,720 -2,900 366.14%
-
NP to SH -29,002 -1,856 4,614 2,452 2,300 -1,720 -2,900 366.14%
-
Tax Rate - - -0.07% 36.71% 0.00% - - -
Total Cost 37,836 15,124 20,994 22,488 23,768 29,684 19,496 55.77%
-
Net Worth 329,987 49,173 49,728 49,142 48,875 30,166 20,498 540.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 329,987 49,173 49,728 49,142 48,875 30,166 20,498 540.81%
NOSH 512,402 512,222 512,666 510,833 522,727 330,769 330,617 34.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -328.30% -13.89% 18.02% 6.38% 8.82% -6.15% -17.47% -
ROE -8.79% -3.77% 9.28% 4.99% 4.71% -5.70% -14.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.72 2.59 5.00 4.70 4.99 8.45 5.02 -51.13%
EPS -5.66 -0.36 0.90 0.47 0.44 -0.52 -0.88 247.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.096 0.097 0.0962 0.0935 0.0912 0.062 378.10%
Adjusted Per Share Value based on latest NOSH - 530,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.72 2.59 4.99 4.68 5.08 5.45 3.24 -34.51%
EPS -5.65 -0.36 0.90 0.48 0.45 -0.34 -0.57 363.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6433 0.0959 0.0969 0.0958 0.0953 0.0588 0.04 540.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.335 0.395 0.065 0.09 0.055 0.055 0.07 -
P/RPS 19.43 15.24 1.30 1.91 1.10 0.65 1.39 483.09%
P/EPS -5.92 -109.01 7.22 18.75 12.50 -10.58 -7.98 -18.09%
EY -16.90 -0.92 13.85 5.33 8.00 -9.45 -12.53 22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 4.11 0.67 0.94 0.59 0.60 1.13 -40.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.22 0.365 0.20 0.075 0.075 0.05 0.095 -
P/RPS 12.76 14.08 4.00 1.59 1.50 0.59 1.89 258.46%
P/EPS -3.89 -100.73 22.22 15.63 17.05 -9.62 -10.83 -49.56%
EY -25.73 -0.99 4.50 6.40 5.87 -10.40 -9.23 98.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 3.80 2.06 0.78 0.80 0.55 1.53 -63.41%

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