[WANGZNG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.04%
YoY- 697.79%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 141,126 86,880 42,839 174,589 130,186 86,164 41,420 126.25%
PBT 5,323 2,917 1,143 15,011 13,009 12,842 189 823.80%
Tax -1,438 -788 -309 -4,203 -4,080 -4,033 -490 104.84%
NP 3,885 2,129 834 10,808 8,929 8,809 -301 -
-
NP to SH 3,885 2,129 834 10,808 8,929 8,809 -301 -
-
Tax Rate 27.01% 27.01% 27.03% 28.00% 31.36% 31.40% 259.26% -
Total Cost 137,241 84,751 42,005 163,781 121,257 77,355 41,721 121.02%
-
Net Worth 79,138 79,386 77,442 76,771 74,408 78,008 68,627 9.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,518 - - - 4,200 4,200 - -
Div Payout % 64.81% - - - 47.04% 47.68% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 79,138 79,386 77,442 76,771 74,408 78,008 68,627 9.95%
NOSH 119,907 120,282 119,142 119,955 120,013 120,013 120,400 -0.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.75% 2.45% 1.95% 6.19% 6.86% 10.22% -0.73% -
ROE 4.91% 2.68% 1.08% 14.08% 12.00% 11.29% -0.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.70 72.23 35.96 145.54 108.48 71.80 34.40 126.89%
EPS 3.24 1.77 0.70 9.01 7.44 7.34 -0.25 -
DPS 2.10 0.00 0.00 0.00 3.50 3.50 0.00 -
NAPS 0.66 0.66 0.65 0.64 0.62 0.65 0.57 10.25%
Adjusted Per Share Value based on latest NOSH - 119,681
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.04 54.20 26.72 108.91 81.21 53.75 25.84 126.25%
EPS 2.42 1.33 0.52 6.74 5.57 5.50 -0.19 -
DPS 1.57 0.00 0.00 0.00 2.62 2.62 0.00 -
NAPS 0.4937 0.4952 0.4831 0.4789 0.4642 0.4866 0.4281 9.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.68 0.62 0.70 0.65 0.53 0.52 0.51 -
P/RPS 0.58 0.86 1.95 0.45 0.49 0.72 1.48 -46.41%
P/EPS 20.99 35.03 100.00 7.21 7.12 7.08 -204.00 -
EY 4.76 2.85 1.00 13.86 14.04 14.12 -0.49 -
DY 3.09 0.00 0.00 0.00 6.60 6.73 0.00 -
P/NAPS 1.03 0.94 1.08 1.02 0.85 0.80 0.89 10.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 14/11/06 24/08/06 25/05/06 -
Price 0.56 0.64 0.68 0.71 0.52 0.50 0.51 -
P/RPS 0.48 0.89 1.89 0.49 0.48 0.70 1.48 -52.76%
P/EPS 17.28 36.16 97.14 7.88 6.99 6.81 -204.00 -
EY 5.79 2.77 1.03 12.69 14.31 14.68 -0.49 -
DY 3.75 0.00 0.00 0.00 6.73 7.00 0.00 -
P/NAPS 0.85 0.97 1.05 1.11 0.84 0.77 0.89 -3.01%

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