[WONG] QoQ Quarter Result on 30-Apr-2006 [#2]

Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- -96.52%
YoY- 104.08%
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 9,991 10,167 10,337 7,881 8,495 7,257 5,860 42.57%
PBT 1,383 618 229 49 1,158 -647 -717 -
Tax 0 -17 -2 -9 -10 950 -6 -
NP 1,383 601 227 40 1,148 303 -723 -
-
NP to SH 1,312 620 227 40 1,148 309 -689 -
-
Tax Rate 0.00% 2.75% 0.87% 18.37% 0.86% - - -
Total Cost 8,608 9,566 10,110 7,841 7,347 6,954 6,583 19.51%
-
Net Worth 70,093 71,459 69,915 77,999 70,507 69,979 68,899 1.14%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 70,093 71,459 69,915 77,999 70,507 69,979 68,899 1.14%
NOSH 89,863 90,454 90,800 100,000 90,393 90,882 90,657 -0.58%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 13.84% 5.91% 2.20% 0.51% 13.51% 4.18% -12.34% -
ROE 1.87% 0.87% 0.32% 0.05% 1.63% 0.44% -1.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.12 11.24 11.38 7.88 9.40 7.99 6.46 43.48%
EPS 1.46 0.69 0.25 0.04 1.27 0.34 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.77 0.78 0.78 0.77 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 3.96 4.03 4.10 3.13 3.37 2.88 2.32 42.68%
EPS 0.52 0.25 0.09 0.02 0.46 0.12 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.2834 0.2773 0.3094 0.2796 0.2775 0.2733 1.14%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.46 0.41 0.42 0.54 0.38 0.34 0.50 -
P/RPS 4.14 3.65 3.69 6.85 4.04 4.26 7.74 -34.03%
P/EPS 31.51 59.82 168.00 1,350.00 29.92 100.00 -65.79 -
EY 3.17 1.67 0.60 0.07 3.34 1.00 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.55 0.69 0.49 0.44 0.66 -7.18%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 28/09/06 30/06/06 30/03/06 29/12/05 28/09/05 -
Price 0.46 0.47 0.41 0.41 0.40 0.31 0.38 -
P/RPS 4.14 4.18 3.60 5.20 4.26 3.88 5.88 -20.80%
P/EPS 31.51 68.57 164.00 1,025.00 31.50 91.18 -50.00 -
EY 3.17 1.46 0.61 0.10 3.17 1.10 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.53 0.53 0.51 0.40 0.50 11.63%

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