[WINTONI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -44.72%
YoY- -85.02%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,030 15,389 12,758 8,925 48,475 43,209 28,731 -6.35%
PBT -7,234 -3,335 -388 212 835 1,169 2,839 -
Tax -80 -95 -122 -73 -283 -280 -187 -43.13%
NP -7,314 -3,430 -510 139 552 889 2,652 -
-
NP to SH -7,067 -3,168 -294 241 436 889 2,652 -
-
Tax Rate - - - 34.43% 33.89% 23.95% 6.59% -
Total Cost 33,344 18,819 13,268 8,786 47,923 42,320 26,079 17.74%
-
Net Worth 28,264 24,287 17,581 10,414 34,153 25,932 17,180 39.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,264 24,287 17,581 10,414 34,153 25,932 17,180 39.23%
NOSH 300,049 224,680 146,999 73,030 290,666 216,829 142,580 63.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -28.10% -22.29% -4.00% 1.56% 1.14% 2.06% 9.23% -
ROE -25.00% -13.04% -1.67% 2.31% 1.28% 3.43% 15.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.68 6.85 8.68 12.22 16.68 19.93 20.15 -42.87%
EPS -2.36 -1.41 -0.20 0.33 0.15 0.41 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.1081 0.1196 0.1426 0.1175 0.1196 0.1205 -15.10%
Adjusted Per Share Value based on latest NOSH - 73,030
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.07 3.00 2.49 1.74 9.45 8.42 5.60 -6.39%
EPS -1.38 -0.62 -0.06 0.05 0.08 0.17 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0473 0.0343 0.0203 0.0666 0.0506 0.0335 39.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.08 0.08 0.05 0.06 0.08 0.12 -
P/RPS 0.92 1.17 0.92 0.41 0.36 0.40 0.60 32.86%
P/EPS -3.40 -5.67 -40.00 15.15 40.00 19.51 6.45 -
EY -29.44 -17.63 -2.50 6.60 2.50 5.13 15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.67 0.35 0.51 0.67 1.00 -10.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.07 0.07 0.09 0.08 0.05 0.06 0.12 -
P/RPS 0.81 1.02 1.04 0.65 0.30 0.30 0.60 22.08%
P/EPS -2.97 -4.96 -45.00 24.24 33.33 14.63 6.45 -
EY -33.65 -20.14 -2.22 4.13 3.00 6.83 15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.75 0.56 0.43 0.50 1.00 -18.14%

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