[WINTONI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.31%
YoY- -28.31%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,034 6,991 16,596 10,876 6,491 2,698 13,693 -3.24%
PBT 1,150 -430 -2,900 -1,568 -1,605 -754 -1,320 -
Tax 0 0 0 0 0 0 -1 -
NP 1,150 -430 -2,900 -1,568 -1,605 -754 -1,321 -
-
NP to SH 1,150 -430 -2,900 -1,568 -1,605 -754 -1,321 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 11,884 7,421 19,496 12,444 8,096 3,452 15,014 -14.46%
-
Net Worth 48,875 30,166 20,498 21,363 18,041 18,729 19,391 85.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,875 30,166 20,498 21,363 18,041 18,729 19,391 85.52%
NOSH 522,727 330,769 330,617 326,666 297,222 301,600 302,045 44.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.82% -6.15% -17.47% -14.42% -24.73% -27.95% -9.65% -
ROE 2.35% -1.43% -14.15% -7.34% -8.90% -4.03% -6.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.49 2.11 5.02 3.33 2.18 0.89 4.53 -32.97%
EPS 0.22 -0.13 -0.88 -0.48 -0.54 -0.25 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0912 0.062 0.0654 0.0607 0.0621 0.0642 28.57%
Adjusted Per Share Value based on latest NOSH - 370,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.54 1.36 3.24 2.12 1.27 0.53 2.67 -3.28%
EPS 0.22 -0.08 -0.57 -0.31 -0.31 -0.15 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0953 0.0588 0.04 0.0416 0.0352 0.0365 0.0378 85.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.055 0.055 0.07 0.08 0.075 0.095 0.08 -
P/RPS 2.21 2.60 1.39 2.40 3.43 10.62 1.76 16.43%
P/EPS 25.00 -42.31 -7.98 -16.67 -13.89 -38.00 -18.29 -
EY 4.00 -2.36 -12.53 -6.00 -7.20 -2.63 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 1.13 1.22 1.24 1.53 1.25 -39.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 20/11/13 28/08/13 23/05/13 26/02/13 -
Price 0.075 0.05 0.095 0.065 0.075 0.12 0.09 -
P/RPS 3.01 2.37 1.89 1.95 3.43 13.41 1.99 31.86%
P/EPS 34.09 -38.46 -10.83 -13.54 -13.89 -48.00 -20.58 -
EY 2.93 -2.60 -9.23 -7.38 -7.20 -2.08 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 1.53 0.99 1.24 1.93 1.40 -31.20%

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