[WONG] QoQ Quarter Result on 30-Apr-2015 [#2]

Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- 27.25%
YoY- 35.8%
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 7,775 8,281 7,045 7,283 7,013 8,027 7,543 2.03%
PBT 330 -1,253 -381 -736 -1,013 -1,275 -1,071 -
Tax 0 -35 1 -1 0 -20 -1 -
NP 330 -1,288 -380 -737 -1,013 -1,295 -1,072 -
-
NP to SH 327 -1,299 -385 -737 -1,013 -1,295 -1,072 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 7,445 9,569 7,425 8,020 8,026 9,322 8,615 -9.24%
-
Net Worth 52,683 52,686 54,083 54,592 54,756 56,943 57,233 -5.35%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 52,683 52,686 54,083 54,592 54,756 56,943 57,233 -5.35%
NOSH 90,833 90,839 91,666 90,987 91,261 91,843 90,847 -0.01%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 4.24% -15.55% -5.39% -10.12% -14.44% -16.13% -14.21% -
ROE 0.62% -2.47% -0.71% -1.35% -1.85% -2.27% -1.87% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 8.56 9.12 7.69 8.00 7.68 8.74 8.30 2.07%
EPS 0.36 -1.43 -0.42 -0.81 -1.11 -1.41 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 0.60 0.60 0.62 0.63 -5.34%
Adjusted Per Share Value based on latest NOSH - 90,987
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.08 3.28 2.79 2.89 2.78 3.18 2.99 1.99%
EPS 0.13 -0.52 -0.15 -0.29 -0.40 -0.51 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2089 0.209 0.2145 0.2165 0.2172 0.2258 0.227 -5.37%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.53 0.53 0.58 0.57 0.62 0.585 0.745 -
P/RPS 6.19 5.81 7.55 7.12 8.07 6.69 8.97 -21.85%
P/EPS 147.22 -37.06 -138.10 -70.37 -55.86 -41.49 -63.14 -
EY 0.68 -2.70 -0.72 -1.42 -1.79 -2.41 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.98 0.95 1.03 0.94 1.18 -15.86%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 28/12/15 15/09/15 23/06/15 10/03/15 23/12/14 30/09/14 -
Price 0.515 0.525 0.58 0.62 0.55 0.52 0.61 -
P/RPS 6.02 5.76 7.55 7.75 7.16 5.95 7.35 -12.42%
P/EPS 143.06 -36.71 -138.10 -76.54 -49.55 -36.88 -51.69 -
EY 0.70 -2.72 -0.72 -1.31 -2.02 -2.71 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.98 1.03 0.92 0.84 0.97 -5.56%

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