[WANGZNG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 35.52%
YoY- 1362.5%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,109 59,133 59,695 54,246 44,041 42,839 44,403 23.75%
PBT 3,231 3,217 7,352 2,405 1,774 1,143 2,002 37.62%
Tax -840 -836 -1,984 -650 -479 -309 -123 260.37%
NP 2,391 2,381 5,368 1,755 1,295 834 1,879 17.44%
-
NP to SH 2,391 2,381 5,368 1,755 1,295 834 1,879 17.44%
-
Tax Rate 26.00% 25.99% 26.99% 27.03% 27.00% 27.03% 6.14% -
Total Cost 58,718 56,752 54,327 52,491 42,746 42,005 42,524 24.02%
-
Net Worth 90,113 87,784 85,263 79,335 79,138 77,442 76,596 11.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,524 - - - -
Div Payout % - - - 143.84% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 90,113 87,784 85,263 79,335 79,138 77,442 76,596 11.45%
NOSH 120,150 120,252 120,089 120,205 119,907 119,142 119,681 0.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.91% 4.03% 8.99% 3.24% 2.94% 1.95% 4.23% -
ROE 2.65% 2.71% 6.30% 2.21% 1.64% 1.08% 2.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.86 49.17 49.71 45.13 36.73 35.96 37.10 23.42%
EPS 1.99 1.98 4.47 1.46 1.08 0.70 1.57 17.13%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.71 0.66 0.66 0.65 0.64 11.16%
Adjusted Per Share Value based on latest NOSH - 120,205
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.26 37.02 37.38 33.96 27.57 26.82 27.80 23.75%
EPS 1.50 1.49 3.36 1.10 0.81 0.52 1.18 17.36%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.5642 0.5496 0.5339 0.4967 0.4955 0.4849 0.4796 11.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.50 0.61 0.68 0.62 0.70 0.65 -
P/RPS 0.94 1.02 1.23 1.51 1.69 1.95 1.75 -33.94%
P/EPS 24.12 25.25 13.65 46.58 57.41 100.00 41.40 -30.26%
EY 4.15 3.96 7.33 2.15 1.74 1.00 2.42 43.31%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.86 1.03 0.94 1.08 1.02 -26.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 21/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 0.50 0.50 0.61 0.56 0.64 0.68 0.71 -
P/RPS 0.98 1.02 1.23 1.24 1.74 1.89 1.91 -35.93%
P/EPS 25.13 25.25 13.65 38.36 59.26 97.14 45.22 -32.43%
EY 3.98 3.96 7.33 2.61 1.69 1.03 2.21 48.07%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.86 0.85 0.97 1.05 1.11 -28.59%

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