[WANGZNG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.28%
YoY- 377.08%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 200,821 141,126 86,880 42,839 174,589 130,186 86,164 75.51%
PBT 12,675 5,323 2,917 1,143 15,011 13,009 12,842 -0.86%
Tax -3,422 -1,438 -788 -309 -4,203 -4,080 -4,033 -10.34%
NP 9,253 3,885 2,129 834 10,808 8,929 8,809 3.32%
-
NP to SH 9,253 3,885 2,129 834 10,808 8,929 8,809 3.32%
-
Tax Rate 27.00% 27.01% 27.01% 27.03% 28.00% 31.36% 31.40% -
Total Cost 191,568 137,241 84,751 42,005 163,781 121,257 77,355 82.74%
-
Net Worth 85,209 79,138 79,386 77,442 76,771 74,408 78,008 6.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 2,518 - - - 4,200 4,200 -
Div Payout % - 64.81% - - - 47.04% 47.68% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,209 79,138 79,386 77,442 76,771 74,408 78,008 6.04%
NOSH 120,012 119,907 120,282 119,142 119,955 120,013 120,013 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.61% 2.75% 2.45% 1.95% 6.19% 6.86% 10.22% -
ROE 10.86% 4.91% 2.68% 1.08% 14.08% 12.00% 11.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.33 117.70 72.23 35.96 145.54 108.48 71.80 75.50%
EPS 7.71 3.24 1.77 0.70 9.01 7.44 7.34 3.32%
DPS 0.00 2.10 0.00 0.00 0.00 3.50 3.50 -
NAPS 0.71 0.66 0.66 0.65 0.64 0.62 0.65 6.04%
Adjusted Per Share Value based on latest NOSH - 119,142
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 125.74 88.36 54.40 26.82 109.31 81.51 53.95 75.51%
EPS 5.79 2.43 1.33 0.52 6.77 5.59 5.52 3.22%
DPS 0.00 1.58 0.00 0.00 0.00 2.63 2.63 -
NAPS 0.5335 0.4955 0.4971 0.4849 0.4807 0.4659 0.4884 6.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.68 0.62 0.70 0.65 0.53 0.52 -
P/RPS 0.36 0.58 0.86 1.95 0.45 0.49 0.72 -36.92%
P/EPS 7.91 20.99 35.03 100.00 7.21 7.12 7.08 7.64%
EY 12.64 4.76 2.85 1.00 13.86 14.04 14.12 -7.09%
DY 0.00 3.09 0.00 0.00 0.00 6.60 6.73 -
P/NAPS 0.86 1.03 0.94 1.08 1.02 0.85 0.80 4.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 22/11/07 23/08/07 24/05/07 28/02/07 14/11/06 24/08/06 -
Price 0.61 0.56 0.64 0.68 0.71 0.52 0.50 -
P/RPS 0.36 0.48 0.89 1.89 0.49 0.48 0.70 -35.73%
P/EPS 7.91 17.28 36.16 97.14 7.88 6.99 6.81 10.46%
EY 12.64 5.79 2.77 1.03 12.69 14.31 14.68 -9.46%
DY 0.00 3.75 0.00 0.00 0.00 6.73 7.00 -
P/NAPS 0.86 0.85 0.97 1.05 1.11 0.84 0.77 7.62%

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