[WINTONI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 40.69%
YoY- 42.97%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,608 24,021 26,068 27,964 16,596 14,501 12,982 57.09%
PBT 4,611 2,422 2,300 -1,720 -2,900 -2,090 -3,210 -
Tax 3 -889 0 0 0 0 0 -
NP 4,614 1,533 2,300 -1,720 -2,900 -2,090 -3,210 -
-
NP to SH 4,614 2,452 2,300 -1,720 -2,900 -2,090 -3,210 -
-
Tax Rate -0.07% 36.71% 0.00% - - - - -
Total Cost 20,994 22,488 23,768 29,684 19,496 16,591 16,192 18.84%
-
Net Worth 49,728 49,142 48,875 30,166 20,498 21,363 18,041 96.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 49,728 49,142 48,875 30,166 20,498 21,363 18,041 96.22%
NOSH 512,666 510,833 522,727 330,769 330,617 326,666 297,222 43.68%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.02% 6.38% 8.82% -6.15% -17.47% -14.42% -24.73% -
ROE 9.28% 4.99% 4.71% -5.70% -14.15% -9.79% -17.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.00 4.70 4.99 8.45 5.02 4.44 4.37 9.36%
EPS 0.90 0.47 0.44 -0.52 -0.88 -0.64 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.0962 0.0935 0.0912 0.062 0.0654 0.0607 36.56%
Adjusted Per Share Value based on latest NOSH - 330,769
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.99 4.68 5.08 5.45 3.24 2.83 2.53 57.07%
EPS 0.90 0.48 0.45 -0.34 -0.57 -0.41 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0958 0.0953 0.0588 0.04 0.0416 0.0352 96.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.09 0.055 0.055 0.07 0.08 0.075 -
P/RPS 1.30 1.91 1.10 0.65 1.39 1.80 1.72 -16.98%
P/EPS 7.22 18.75 12.50 -10.58 -7.98 -12.50 -6.94 -
EY 13.85 5.33 8.00 -9.45 -12.53 -8.00 -14.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.94 0.59 0.60 1.13 1.22 1.24 -33.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 20/11/13 28/08/13 -
Price 0.20 0.075 0.075 0.05 0.095 0.065 0.075 -
P/RPS 4.00 1.59 1.50 0.59 1.89 1.46 1.72 75.26%
P/EPS 22.22 15.63 17.05 -9.62 -10.83 -10.16 -6.94 -
EY 4.50 6.40 5.87 -10.40 -9.23 -9.85 -14.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.78 0.80 0.55 1.53 0.99 1.24 40.14%

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