[WINTONI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.15%
YoY- -29.72%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,078 19,828 15,535 15,005 13,180 13,311 12,795 44.00%
PBT 89 -2,343 -2,667 -1,676 -2,847 -2,624 -1,329 -
Tax 0 0 0 0 -1 -1 -1 -
NP 89 -2,343 -2,667 -1,676 -2,848 -2,625 -1,330 -
-
NP to SH 89 -2,343 -2,667 -1,676 -2,848 -2,625 -1,330 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 21,989 22,171 18,202 16,681 16,028 15,936 14,125 34.43%
-
Net Worth 47,685 30,166 20,881 24,197 18,448 18,729 17,306 96.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 47,685 30,166 20,881 24,197 18,448 18,729 17,306 96.90%
NOSH 509,999 330,769 333,030 370,000 303,928 301,600 270,000 52.98%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.40% -11.82% -17.17% -11.17% -21.61% -19.72% -10.39% -
ROE 0.19% -7.77% -12.77% -6.93% -15.44% -14.02% -7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.33 5.99 4.66 4.06 4.34 4.41 4.74 -5.86%
EPS 0.02 -0.71 -0.80 -0.45 -0.94 -0.87 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0912 0.0627 0.0654 0.0607 0.0621 0.0641 28.70%
Adjusted Per Share Value based on latest NOSH - 370,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.30 3.87 3.03 2.92 2.57 2.59 2.49 44.08%
EPS 0.02 -0.46 -0.52 -0.33 -0.56 -0.51 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0588 0.0407 0.0472 0.036 0.0365 0.0337 97.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.055 0.055 0.07 0.08 0.075 0.095 0.08 -
P/RPS 1.27 0.92 1.50 1.97 1.73 2.15 1.69 -17.38%
P/EPS 315.17 -7.76 -8.74 -17.66 -8.00 -10.92 -16.24 -
EY 0.32 -12.88 -11.44 -5.66 -12.49 -9.16 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 1.12 1.22 1.24 1.53 1.25 -39.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 20/11/13 28/08/13 23/05/13 26/02/13 -
Price 0.075 0.05 0.095 0.065 0.075 0.12 0.09 -
P/RPS 1.73 0.83 2.04 1.60 1.73 2.72 1.90 -6.07%
P/EPS 429.78 -7.06 -11.86 -14.35 -8.00 -13.79 -18.27 -
EY 0.23 -14.17 -8.43 -6.97 -12.49 -7.25 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 1.52 0.99 1.24 1.93 1.40 -31.20%

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