[WONG] QoQ Quarter Result on 31-Jul-2012 [#3]

Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -736.11%
YoY- -419.53%
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 7,684 7,655 7,734 8,486 8,828 8,098 8,049 -3.04%
PBT -1,266 39 1,374 -681 167 -445 -351 135.37%
Tax 0 6 -44 -1 0 0 -133 -
NP -1,266 45 1,330 -682 167 -445 -484 89.95%
-
NP to SH -1,266 45 1,344 -687 108 -474 -381 122.83%
-
Tax Rate - -15.38% 3.20% - 0.00% - - -
Total Cost 8,950 7,610 6,404 9,168 8,661 8,543 8,533 3.23%
-
Net Worth 61,953 63,899 63,615 61,562 63,000 62,603 62,511 -0.59%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 61,953 63,899 63,615 61,562 63,000 62,603 62,511 -0.59%
NOSH 89,787 89,999 89,600 89,220 90,000 89,433 89,302 0.36%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -16.48% 0.59% 17.20% -8.04% 1.89% -5.50% -6.01% -
ROE -2.04% 0.07% 2.11% -1.12% 0.17% -0.76% -0.61% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 8.56 8.51 8.63 9.51 9.81 9.05 9.01 -3.36%
EPS -1.41 0.05 1.50 -0.77 0.12 -0.53 -0.42 124.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.71 0.69 0.70 0.70 0.70 -0.95%
Adjusted Per Share Value based on latest NOSH - 89,220
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 3.05 3.04 3.07 3.37 3.50 3.21 3.19 -2.95%
EPS -0.50 0.02 0.53 -0.27 0.04 -0.19 -0.15 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2457 0.2534 0.2523 0.2442 0.2499 0.2483 0.2479 -0.59%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.21 0.23 0.22 0.25 0.25 0.21 0.22 -
P/RPS 2.45 2.70 2.55 2.63 2.55 2.32 2.44 0.27%
P/EPS -14.89 460.00 14.67 -32.47 208.33 -39.62 -51.57 -56.34%
EY -6.71 0.22 6.82 -3.08 0.48 -2.52 -1.94 128.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.31 0.36 0.36 0.30 0.31 -2.16%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 28/12/12 27/09/12 28/06/12 29/03/12 27/12/11 -
Price 0.22 0.20 0.21 0.22 0.23 0.27 0.21 -
P/RPS 2.57 2.35 2.43 2.31 2.34 2.98 2.33 6.76%
P/EPS -15.60 400.00 14.00 -28.57 191.67 -50.94 -49.22 -53.54%
EY -6.41 0.25 7.14 -3.50 0.52 -1.96 -2.03 115.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.30 0.32 0.33 0.39 0.30 4.40%

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