[WONG] QoQ Annualized Quarter Result on 31-Jul-2016 [#3]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- -26.26%
YoY- 139.51%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 36,134 33,900 33,087 33,756 33,054 31,100 29,623 14.17%
PBT 1,214 -3,176 -641 1,132 1,538 1,320 -3,384 -
Tax -54 0 1,366 0 0 0 -35 33.55%
NP 1,160 -3,176 725 1,132 1,538 1,320 -3,419 -
-
NP to SH 1,118 -3,192 715 1,125 1,526 1,308 -3,435 -
-
Tax Rate 4.45% - - 0.00% 0.00% 0.00% - -
Total Cost 34,974 37,076 32,362 32,624 31,516 29,780 33,042 3.86%
-
Net Worth 54,009 53,093 54,009 54,126 54,237 52,683 52,846 1.46%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 54,009 53,093 54,009 54,126 54,237 52,683 52,846 1.46%
NOSH 91,688 91,688 91,688 91,739 91,927 90,833 91,114 0.41%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.21% -9.37% 2.19% 3.35% 4.65% 4.24% -11.54% -
ROE 2.07% -6.01% 1.32% 2.08% 2.81% 2.48% -6.50% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 39.47 37.03 36.14 36.80 35.96 34.24 32.51 13.81%
EPS 1.22 -3.48 0.78 1.23 1.66 1.44 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.59 0.59 0.59 0.58 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 91,111
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 14.49 13.59 13.27 13.54 13.26 12.47 11.88 14.17%
EPS 0.45 -1.28 0.29 0.45 0.61 0.52 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.2129 0.2166 0.2171 0.2175 0.2113 0.2119 1.47%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.805 0.615 0.66 0.59 0.52 0.53 0.53 -
P/RPS 2.04 1.66 1.83 1.60 1.45 1.55 1.63 16.15%
P/EPS 65.91 -17.64 84.50 48.10 31.33 36.81 -14.06 -
EY 1.52 -5.67 1.18 2.08 3.19 2.72 -7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.06 1.12 1.00 0.88 0.91 0.91 30.74%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 27/03/17 27/12/16 28/09/16 15/06/16 22/03/16 28/12/15 -
Price 0.75 0.74 0.64 0.71 0.595 0.515 0.525 -
P/RPS 1.90 2.00 1.77 1.93 1.65 1.50 1.61 11.68%
P/EPS 61.41 -21.22 81.94 57.88 35.84 35.76 -13.93 -
EY 1.63 -4.71 1.22 1.73 2.79 2.80 -7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 1.08 1.20 1.01 0.89 0.91 24.90%

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