[WONG] QoQ Quarter Result on 31-Jul-2015 [#3]

Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 47.76%
YoY- 64.09%
Quarter Report
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 8,752 7,775 8,281 7,045 7,283 7,013 8,027 5.93%
PBT 438 330 -1,253 -381 -736 -1,013 -1,275 -
Tax 0 0 -35 1 -1 0 -20 -
NP 438 330 -1,288 -380 -737 -1,013 -1,295 -
-
NP to SH 435 327 -1,299 -385 -737 -1,013 -1,295 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 8,314 7,445 9,569 7,425 8,020 8,026 9,322 -7.35%
-
Net Worth 53,468 52,683 52,686 54,083 54,592 54,756 56,943 -4.11%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 53,468 52,683 52,686 54,083 54,592 54,756 56,943 -4.11%
NOSH 90,625 90,833 90,839 91,666 90,987 91,261 91,843 -0.88%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 5.00% 4.24% -15.55% -5.39% -10.12% -14.44% -16.13% -
ROE 0.81% 0.62% -2.47% -0.71% -1.35% -1.85% -2.27% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 9.66 8.56 9.12 7.69 8.00 7.68 8.74 6.90%
EPS 0.48 0.36 -1.43 -0.42 -0.81 -1.11 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.59 0.60 0.60 0.62 -3.25%
Adjusted Per Share Value based on latest NOSH - 91,666
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.47 3.08 3.28 2.79 2.89 2.78 3.18 5.99%
EPS 0.17 0.13 -0.52 -0.15 -0.29 -0.40 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.2089 0.209 0.2145 0.2165 0.2172 0.2258 -4.09%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.52 0.53 0.53 0.58 0.57 0.62 0.585 -
P/RPS 5.38 6.19 5.81 7.55 7.12 8.07 6.69 -13.53%
P/EPS 108.33 147.22 -37.06 -138.10 -70.37 -55.86 -41.49 -
EY 0.92 0.68 -2.70 -0.72 -1.42 -1.79 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.91 0.98 0.95 1.03 0.94 -4.30%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 15/06/16 22/03/16 28/12/15 15/09/15 23/06/15 10/03/15 23/12/14 -
Price 0.595 0.515 0.525 0.58 0.62 0.55 0.52 -
P/RPS 6.16 6.02 5.76 7.55 7.75 7.16 5.95 2.34%
P/EPS 123.96 143.06 -36.71 -138.10 -76.54 -49.55 -36.88 -
EY 0.81 0.70 -2.72 -0.72 -1.31 -2.02 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.91 0.98 1.03 0.92 0.84 13.08%

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