[WONG] QoQ Quarter Result on 31-Oct-2016 [#4]

Announcement Date
27-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- -258.54%
YoY- 89.99%
Quarter Report
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 11,863 9,592 8,475 7,770 8,789 8,752 7,775 32.56%
PBT 3,070 1,401 -794 -1,491 81 438 330 342.93%
Tax -10 -27 0 1,366 0 0 0 -
NP 3,060 1,374 -794 -125 81 438 330 341.97%
-
NP to SH 3,052 1,357 -798 -130 82 435 327 343.89%
-
Tax Rate 0.33% 1.93% - - 0.00% 0.00% 0.00% -
Total Cost 8,803 8,218 9,269 7,895 8,708 8,314 7,445 11.82%
-
Net Worth 57,670 54,009 53,093 54,009 53,755 53,468 52,683 6.22%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 57,670 54,009 53,093 54,009 53,755 53,468 52,683 6.22%
NOSH 91,688 91,688 91,688 91,688 91,111 90,625 90,833 0.62%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 25.79% 14.32% -9.37% -1.61% 0.92% 5.00% 4.24% -
ROE 5.29% 2.51% -1.50% -0.24% 0.15% 0.81% 0.62% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 12.96 10.48 9.26 8.49 9.65 9.66 8.56 31.88%
EPS 3.33 1.48 -0.87 -0.14 0.09 0.48 0.36 341.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.59 0.59 0.59 0.58 5.67%
Adjusted Per Share Value based on latest NOSH - 91,688
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 4.76 3.85 3.40 3.12 3.52 3.51 3.12 32.56%
EPS 1.22 0.54 -0.32 -0.05 0.03 0.17 0.13 345.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2166 0.2129 0.2166 0.2156 0.2144 0.2113 6.22%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.73 0.805 0.615 0.66 0.59 0.52 0.53 -
P/RPS 5.63 7.68 6.64 7.78 6.12 5.38 6.19 -6.13%
P/EPS 21.90 54.30 -70.55 -464.75 655.56 108.33 147.22 -71.95%
EY 4.57 1.84 -1.42 -0.22 0.15 0.92 0.68 256.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.06 1.12 1.00 0.88 0.91 17.58%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 15/06/17 27/03/17 27/12/16 28/09/16 15/06/16 22/03/16 -
Price 0.775 0.75 0.74 0.64 0.71 0.595 0.515 -
P/RPS 5.98 7.16 7.99 7.54 7.36 6.16 6.02 -0.44%
P/EPS 23.25 50.59 -84.89 -450.66 788.89 123.96 143.06 -70.25%
EY 4.30 1.98 -1.18 -0.22 0.13 0.81 0.70 235.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.27 1.28 1.08 1.20 1.01 0.89 24.09%

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