[WINTONI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.92%
YoY- 46.1%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,501 12,982 10,792 13,693 11,554 12,212 8,728 40.23%
PBT -2,090 -3,210 -3,016 -1,320 -1,628 -174 2,164 -
Tax 0 0 0 -1 -1 0 0 -
NP -2,090 -3,210 -3,016 -1,321 -1,629 -174 2,164 -
-
NP to SH -2,090 -3,210 -3,016 -1,321 -1,629 -174 2,164 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 16,591 16,192 13,808 15,014 13,183 12,386 6,564 85.44%
-
Net Worth 21,363 18,041 18,729 19,391 19,134 20,039 21,068 0.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,363 18,041 18,729 19,391 19,134 20,039 21,068 0.93%
NOSH 326,666 297,222 301,600 302,045 298,048 290,000 300,555 5.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.42% -24.73% -27.95% -9.65% -14.10% -1.42% 24.79% -
ROE -9.79% -17.79% -16.10% -6.81% -8.52% -0.87% 10.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.44 4.37 3.58 4.53 3.88 4.21 2.90 32.80%
EPS -0.64 -1.08 -1.00 -0.44 -0.55 -0.06 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0607 0.0621 0.0642 0.0642 0.0691 0.0701 -4.51%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.83 2.53 2.10 2.67 2.25 2.38 1.70 40.41%
EPS -0.41 -0.63 -0.59 -0.26 -0.32 -0.03 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0352 0.0365 0.0378 0.0373 0.0391 0.0411 0.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.08 0.075 0.095 0.08 0.11 0.14 0.12 -
P/RPS 1.80 1.72 2.65 1.76 2.84 3.32 4.13 -42.48%
P/EPS -12.50 -6.94 -9.50 -18.29 -20.12 -233.33 16.67 -
EY -8.00 -14.40 -10.53 -5.47 -4.97 -0.43 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.24 1.53 1.25 1.71 2.03 1.71 -20.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 28/08/13 23/05/13 26/02/13 20/11/12 17/08/12 21/05/12 -
Price 0.065 0.075 0.12 0.09 0.09 0.12 0.14 -
P/RPS 1.46 1.72 3.35 1.99 2.32 2.85 4.82 -54.86%
P/EPS -10.16 -6.94 -12.00 -20.58 -16.46 -200.00 19.44 -
EY -9.85 -14.40 -8.33 -4.86 -6.07 -0.50 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.93 1.40 1.40 1.74 2.00 -37.39%

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