[WANGZNG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 82.48%
YoY- -56.49%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 120,242 59,133 200,821 141,126 86,880 42,839 174,589 -22.03%
PBT 6,448 3,217 12,675 5,323 2,917 1,143 15,011 -43.09%
Tax -1,676 -836 -3,422 -1,438 -788 -309 -4,203 -45.85%
NP 4,772 2,381 9,253 3,885 2,129 834 10,808 -42.04%
-
NP to SH 4,772 2,381 9,253 3,885 2,129 834 10,808 -42.04%
-
Tax Rate 25.99% 25.99% 27.00% 27.01% 27.01% 27.03% 28.00% -
Total Cost 115,470 56,752 191,568 137,241 84,751 42,005 163,781 -20.80%
-
Net Worth 89,924 87,784 85,209 79,138 79,386 77,442 76,771 11.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,518 - - - -
Div Payout % - - - 64.81% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,924 87,784 85,209 79,138 79,386 77,442 76,771 11.12%
NOSH 119,899 120,252 120,012 119,907 120,282 119,142 119,955 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.97% 4.03% 4.61% 2.75% 2.45% 1.95% 6.19% -
ROE 5.31% 2.71% 10.86% 4.91% 2.68% 1.08% 14.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.29 49.17 167.33 117.70 72.23 35.96 145.54 -22.00%
EPS 3.98 1.98 7.71 3.24 1.77 0.70 9.01 -42.02%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.71 0.66 0.66 0.65 0.64 11.16%
Adjusted Per Share Value based on latest NOSH - 120,205
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.01 36.89 125.28 88.04 54.20 26.72 108.91 -22.02%
EPS 2.98 1.49 5.77 2.42 1.33 0.52 6.74 -41.99%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.561 0.5476 0.5316 0.4937 0.4952 0.4831 0.4789 11.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.50 0.61 0.68 0.62 0.70 0.65 -
P/RPS 0.48 1.02 0.36 0.58 0.86 1.95 0.45 4.40%
P/EPS 12.06 25.25 7.91 20.99 35.03 100.00 7.21 40.95%
EY 8.29 3.96 12.64 4.76 2.85 1.00 13.86 -29.03%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.86 1.03 0.94 1.08 1.02 -26.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 0.50 0.50 0.61 0.56 0.64 0.68 0.71 -
P/RPS 0.50 1.02 0.36 0.48 0.89 1.89 0.49 1.35%
P/EPS 12.56 25.25 7.91 17.28 36.16 97.14 7.88 36.48%
EY 7.96 3.96 12.64 5.79 2.77 1.03 12.69 -26.74%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.86 0.85 0.97 1.05 1.11 -28.59%

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