[WANGZNG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -364.74%
YoY- -192.75%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 86,164 41,420 178,808 140,364 90,916 41,218 171,724 -36.93%
PBT 12,842 189 69 -8,122 5,251 2,473 18,863 -22.66%
Tax -4,033 -490 -1,877 -1,893 -1,468 -692 -4,736 -10.18%
NP 8,809 -301 -1,808 -10,015 3,783 1,781 14,127 -27.07%
-
NP to SH 8,809 -301 -1,808 -10,015 3,783 1,781 14,127 -27.07%
-
Tax Rate 31.40% 259.26% 2,720.29% - 27.96% 27.98% 25.11% -
Total Cost 77,355 41,721 180,616 150,379 87,133 39,437 157,597 -37.85%
-
Net Worth 78,008 68,627 68,176 59,970 74,459 75,548 73,839 3.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,200 - - 4,197 4,203 - - -
Div Payout % 47.68% - - 0.00% 111.11% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,008 68,627 68,176 59,970 74,459 75,548 73,839 3.73%
NOSH 120,013 120,400 119,607 119,940 120,095 120,337 120,025 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.22% -0.73% -1.01% -7.14% 4.16% 4.32% 8.23% -
ROE 11.29% -0.44% -2.65% -16.70% 5.08% 2.36% 19.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.80 34.40 149.50 117.03 75.70 34.25 143.07 -36.92%
EPS 7.34 -0.25 -1.51 -8.35 3.15 1.48 11.77 -27.07%
DPS 3.50 0.00 0.00 3.50 3.50 0.00 0.00 -
NAPS 0.65 0.57 0.57 0.50 0.62 0.6278 0.6152 3.74%
Adjusted Per Share Value based on latest NOSH - 119,982
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.75 25.84 111.54 87.56 56.72 25.71 107.13 -36.93%
EPS 5.50 -0.19 -1.13 -6.25 2.36 1.11 8.81 -27.01%
DPS 2.62 0.00 0.00 2.62 2.62 0.00 0.00 -
NAPS 0.4866 0.4281 0.4253 0.3741 0.4645 0.4713 0.4606 3.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.51 0.47 0.68 0.88 1.08 1.16 -
P/RPS 0.72 1.48 0.31 0.58 1.16 3.15 0.81 -7.57%
P/EPS 7.08 -204.00 -31.09 -8.14 27.94 72.97 9.86 -19.86%
EY 14.12 -0.49 -3.22 -12.28 3.58 1.37 10.15 24.69%
DY 6.73 0.00 0.00 5.15 3.98 0.00 0.00 -
P/NAPS 0.80 0.89 0.82 1.36 1.42 1.72 1.89 -43.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 25/05/06 27/02/06 28/11/05 14/09/05 15/06/05 28/02/05 -
Price 0.50 0.51 0.55 0.50 0.70 0.94 1.12 -
P/RPS 0.70 1.48 0.37 0.43 0.92 2.74 0.78 -6.97%
P/EPS 6.81 -204.00 -36.39 -5.99 22.22 63.51 9.52 -20.06%
EY 14.68 -0.49 -2.75 -16.70 4.50 1.57 10.51 25.03%
DY 7.00 0.00 0.00 7.00 5.00 0.00 0.00 -
P/NAPS 0.77 0.89 0.96 1.00 1.13 1.50 1.82 -43.73%

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