[WINTONI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -84.95%
YoY- -119.53%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,016 13,034 6,991 16,596 10,876 6,491 2,698 254.19%
PBT 1,817 1,150 -430 -2,900 -1,568 -1,605 -754 -
Tax -667 0 0 0 0 0 0 -
NP 1,150 1,150 -430 -2,900 -1,568 -1,605 -754 -
-
NP to SH 1,839 1,150 -430 -2,900 -1,568 -1,605 -754 -
-
Tax Rate 36.71% 0.00% - - - - - -
Total Cost 16,866 11,884 7,421 19,496 12,444 8,096 3,452 187.65%
-
Net Worth 49,142 48,875 30,166 20,498 21,363 18,041 18,729 90.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 49,142 48,875 30,166 20,498 21,363 18,041 18,729 90.12%
NOSH 510,833 522,727 330,769 330,617 326,666 297,222 301,600 42.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.38% 8.82% -6.15% -17.47% -14.42% -24.73% -27.95% -
ROE 3.74% 2.35% -1.43% -14.15% -7.34% -8.90% -4.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.53 2.49 2.11 5.02 3.33 2.18 0.89 150.35%
EPS 0.35 0.22 -0.13 -0.88 -0.48 -0.54 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0935 0.0912 0.062 0.0654 0.0607 0.0621 33.84%
Adjusted Per Share Value based on latest NOSH - 333,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.51 2.54 1.36 3.24 2.12 1.27 0.53 252.25%
EPS 0.36 0.22 -0.08 -0.57 -0.31 -0.31 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0953 0.0588 0.04 0.0416 0.0352 0.0365 90.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.09 0.055 0.055 0.07 0.08 0.075 0.095 -
P/RPS 2.55 2.21 2.60 1.39 2.40 3.43 10.62 -61.33%
P/EPS 25.00 25.00 -42.31 -7.98 -16.67 -13.89 -38.00 -
EY 4.00 4.00 -2.36 -12.53 -6.00 -7.20 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.59 0.60 1.13 1.22 1.24 1.53 -27.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 30/05/14 28/02/14 20/11/13 28/08/13 23/05/13 -
Price 0.075 0.075 0.05 0.095 0.065 0.075 0.12 -
P/RPS 2.13 3.01 2.37 1.89 1.95 3.43 13.41 -70.63%
P/EPS 20.83 34.09 -38.46 -10.83 -13.54 -13.89 -48.00 -
EY 4.80 2.93 -2.60 -9.23 -7.38 -7.20 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.55 1.53 0.99 1.24 1.93 -45.30%

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