[WANGZNG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 81.95%
YoY- -112.8%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 173,581 172,328 165,680 178,808 140,364 181,832 164,872 3.48%
PBT 17,345 25,684 756 69 -8,122 10,502 9,892 45.36%
Tax -5,440 -8,066 -1,960 -1,877 -1,893 -2,936 -2,768 56.83%
NP 11,905 17,618 -1,204 -1,808 -10,015 7,566 7,124 40.77%
-
NP to SH 11,905 17,618 -1,204 -1,808 -10,015 7,566 7,124 40.77%
-
Tax Rate 31.36% 31.40% 259.26% 2,720.29% - 27.96% 27.98% -
Total Cost 161,676 154,710 166,884 180,616 150,379 174,266 157,748 1.65%
-
Net Worth 74,408 78,008 68,627 68,176 59,970 74,459 75,548 -1.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,600 8,400 - - 4,197 8,406 - -
Div Payout % 47.04% 47.68% - - 0.00% 111.11% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 74,408 78,008 68,627 68,176 59,970 74,459 75,548 -1.00%
NOSH 120,013 120,013 120,400 119,607 119,940 120,095 120,337 -0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.86% 10.22% -0.73% -1.01% -7.14% 4.16% 4.32% -
ROE 16.00% 22.58% -1.75% -2.65% -16.70% 10.16% 9.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 144.63 143.59 137.61 149.50 117.03 151.41 137.01 3.67%
EPS 9.92 14.68 -1.00 -1.51 -8.35 6.30 5.92 41.03%
DPS 4.67 7.00 0.00 0.00 3.50 7.00 0.00 -
NAPS 0.62 0.65 0.57 0.57 0.50 0.62 0.6278 -0.82%
Adjusted Per Share Value based on latest NOSH - 120,014
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 108.28 107.50 103.35 111.54 87.56 113.43 102.85 3.48%
EPS 7.43 10.99 -0.75 -1.13 -6.25 4.72 4.44 40.90%
DPS 3.49 5.24 0.00 0.00 2.62 5.24 0.00 -
NAPS 0.4642 0.4866 0.4281 0.4253 0.3741 0.4645 0.4713 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.53 0.52 0.51 0.47 0.68 0.88 1.08 -
P/RPS 0.37 0.36 0.37 0.31 0.58 0.58 0.79 -39.66%
P/EPS 5.34 3.54 -51.00 -31.09 -8.14 13.97 18.24 -55.87%
EY 18.72 28.23 -1.96 -3.22 -12.28 7.16 5.48 126.65%
DY 8.81 13.46 0.00 0.00 5.15 7.95 0.00 -
P/NAPS 0.85 0.80 0.89 0.82 1.36 1.42 1.72 -37.46%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 24/08/06 25/05/06 27/02/06 28/11/05 14/09/05 15/06/05 -
Price 0.52 0.50 0.51 0.55 0.50 0.70 0.94 -
P/RPS 0.36 0.35 0.37 0.37 0.43 0.46 0.69 -35.16%
P/EPS 5.24 3.41 -51.00 -36.39 -5.99 11.11 15.88 -52.21%
EY 19.08 29.36 -1.96 -2.75 -16.70 9.00 6.30 109.18%
DY 8.97 14.00 0.00 0.00 7.00 10.00 0.00 -
P/NAPS 0.84 0.77 0.89 0.96 1.00 1.13 1.50 -32.03%

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