[WINTONI] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 103.8%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 21,938 25,609 22,676 22,078 19,828 15,535 15,005 28.84%
PBT 4,576 4,613 720 89 -2,343 -2,667 -1,676 -
Tax 922 916 913 0 0 0 0 -
NP 5,498 5,529 1,633 89 -2,343 -2,667 -1,676 -
-
NP to SH 4,604 4,638 742 89 -2,343 -2,667 -1,676 -
-
Tax Rate -20.15% -19.86% -126.81% 0.00% - - - -
Total Cost 16,440 20,080 21,043 21,989 22,171 18,202 16,681 -0.96%
-
Net Worth 49,173 4,882 51,060 47,685 30,166 20,881 24,197 60.50%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 49,173 4,882 51,060 47,685 30,166 20,881 24,197 60.50%
NOSH 512,222 508,545 530,769 509,999 330,769 333,030 370,000 24.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 25.06% 21.59% 7.20% 0.40% -11.82% -17.17% -11.17% -
ROE 9.36% 95.00% 1.45% 0.19% -7.77% -12.77% -6.93% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.28 5.04 4.27 4.33 5.99 4.66 4.06 3.58%
EPS 0.90 0.91 0.14 0.02 -0.71 -0.80 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0096 0.0962 0.0935 0.0912 0.0627 0.0654 29.19%
Adjusted Per Share Value based on latest NOSH - 509,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.28 4.99 4.42 4.30 3.87 3.03 2.92 29.06%
EPS 0.90 0.90 0.14 0.02 -0.46 -0.52 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0095 0.0995 0.093 0.0588 0.0407 0.0472 60.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.395 0.065 0.09 0.055 0.055 0.07 0.08 -
P/RPS 9.22 1.29 2.11 1.27 0.92 1.50 1.97 180.06%
P/EPS 43.95 7.13 64.38 315.17 -7.76 -8.74 -17.66 -
EY 2.28 14.03 1.55 0.32 -12.88 -11.44 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 6.77 0.94 0.59 0.60 1.12 1.22 124.89%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 20/11/13 -
Price 0.365 0.20 0.075 0.075 0.05 0.095 0.065 -
P/RPS 8.52 3.97 1.76 1.73 0.83 2.04 1.60 205.25%
P/EPS 40.61 21.93 53.65 429.78 -7.06 -11.86 -14.35 -
EY 2.46 4.56 1.86 0.23 -14.17 -8.43 -6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 20.83 0.78 0.80 0.55 1.52 0.99 145.35%

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