[WINTONI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -67.31%
YoY- -1720.87%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,792 14,712 5,800 26,030 20,518 25,516 35,700 -44.39%
PBT -2,820 -2,958 -2,228 -7,234 -4,446 -776 848 -
Tax 0 0 0 -80 -126 -244 -292 -
NP -2,820 -2,958 -2,228 -7,314 -4,573 -1,020 556 -
-
NP to SH -2,842 -2,988 -8,464 -7,067 -4,224 -588 964 -
-
Tax Rate - - - - - - 34.43% -
Total Cost 17,612 17,670 8,028 33,344 25,091 26,536 35,144 -36.88%
-
Net Worth 24,382 25,607 24,905 28,264 24,287 17,581 10,414 76.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,382 25,607 24,905 28,264 24,287 17,581 10,414 76.22%
NOSH 300,281 298,800 285,945 300,049 224,680 146,999 73,030 156.43%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -19.06% -20.11% -38.41% -28.10% -22.29% -4.00% 1.56% -
ROE -11.66% -11.67% -33.98% -25.00% -17.39% -3.34% 9.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.93 4.92 2.03 8.68 9.13 17.36 48.88 -78.30%
EPS -0.95 -1.00 -2.96 -2.36 -1.88 -0.40 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.0857 0.0871 0.0942 0.1081 0.1196 0.1426 -31.27%
Adjusted Per Share Value based on latest NOSH - 75,535
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.88 2.87 1.13 5.07 4.00 4.97 6.96 -44.44%
EPS -0.55 -0.58 -1.65 -1.38 -0.82 -0.11 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0499 0.0485 0.0551 0.0473 0.0343 0.0203 76.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.05 0.08 0.08 0.08 0.05 -
P/RPS 1.02 1.02 2.47 0.92 0.88 0.46 0.10 369.66%
P/EPS -5.28 -5.00 -1.69 -3.40 -4.26 -20.00 3.79 -
EY -18.93 -20.00 -59.20 -29.44 -23.50 -5.00 26.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.57 0.85 0.74 0.67 0.35 46.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.05 0.06 0.05 0.07 0.07 0.09 0.08 -
P/RPS 1.02 1.22 2.47 0.81 0.77 0.52 0.16 243.42%
P/EPS -5.28 -6.00 -1.69 -2.97 -3.72 -22.50 6.06 -
EY -18.93 -16.67 -59.20 -33.65 -26.86 -4.44 16.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.57 0.74 0.65 0.75 0.56 7.01%

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