[WONG] QoQ Annualized Quarter Result on 31-Oct-2014 [#4]

Announcement Date
23-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Oct-2014 [#4]
Profit Trend
QoQ- -0.21%
YoY- -53.69%
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 28,456 28,592 28,052 26,670 24,857 22,200 20,384 24.98%
PBT 2,841 -3,500 -4,052 -5,126 -5,134 -5,560 -6,528 -
Tax 0 -2 0 -21 -1 0 0 -
NP 2,841 -3,502 -4,052 -5,147 -5,136 -5,560 -6,528 -
-
NP to SH -2,848 -3,502 -4,052 -5,147 -5,136 -5,560 -6,528 -42.56%
-
Tax Rate 0.00% - - - - - - -
Total Cost 25,614 32,094 32,104 31,817 29,993 27,760 26,912 -3.25%
-
Net Worth 54,087 55,005 54,756 56,781 57,506 57,393 58,285 -4.87%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 54,087 55,005 54,756 56,781 57,506 57,393 58,285 -4.87%
NOSH 91,673 91,675 91,261 91,583 91,279 89,677 89,670 1.48%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.99% -12.25% -14.44% -19.30% -20.66% -25.05% -32.03% -
ROE -5.27% -6.37% -7.40% -9.06% -8.93% -9.69% -11.20% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 31.04 31.19 30.74 29.12 27.23 24.76 22.73 23.15%
EPS -3.11 -3.82 -4.44 -5.62 -5.63 -6.20 -7.28 -43.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.62 0.63 0.64 0.65 -6.26%
Adjusted Per Share Value based on latest NOSH - 91,843
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 11.29 11.34 11.13 10.58 9.86 8.80 8.08 25.06%
EPS -1.13 -1.39 -1.61 -2.04 -2.04 -2.21 -2.59 -42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2182 0.2172 0.2252 0.2281 0.2276 0.2312 -4.88%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.58 0.57 0.62 0.585 0.745 0.705 0.55 -
P/RPS 1.87 1.83 2.02 2.01 2.74 2.85 2.42 -15.83%
P/EPS -18.67 -14.92 -13.96 -10.41 -13.24 -11.37 -7.55 83.16%
EY -5.36 -6.70 -7.16 -9.61 -7.55 -8.79 -13.24 -45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 1.03 0.94 1.18 1.10 0.85 9.98%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 15/09/15 23/06/15 10/03/15 23/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.58 0.62 0.55 0.52 0.61 0.74 0.55 -
P/RPS 1.87 1.99 1.79 1.79 2.24 2.99 2.42 -15.83%
P/EPS -18.67 -16.23 -12.39 -9.25 -10.84 -11.94 -7.55 83.16%
EY -5.36 -6.16 -8.07 -10.81 -9.22 -8.38 -13.24 -45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 0.92 0.84 0.97 1.16 0.85 9.98%

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