[WINTONI] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 733.71%
YoY- 144.27%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 16,992 21,938 25,609 22,676 22,078 19,828 15,535 6.17%
PBT -11,045 4,576 4,613 720 89 -2,343 -2,667 158.55%
Tax 922 922 916 913 0 0 0 -
NP -10,123 5,498 5,529 1,633 89 -2,343 -2,667 143.92%
-
NP to SH -11,017 4,604 4,638 742 89 -2,343 -2,667 158.12%
-
Tax Rate - -20.15% -19.86% -126.81% 0.00% - - -
Total Cost 27,115 16,440 20,080 21,043 21,989 22,171 18,202 30.53%
-
Net Worth 329,991 49,173 4,882 51,060 47,685 30,166 20,881 532.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 329,991 49,173 4,882 51,060 47,685 30,166 20,881 532.94%
NOSH 512,408 512,222 508,545 530,769 509,999 330,769 333,030 33.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -59.58% 25.06% 21.59% 7.20% 0.40% -11.82% -17.17% -
ROE -3.34% 9.36% 95.00% 1.45% 0.19% -7.77% -12.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.32 4.28 5.04 4.27 4.33 5.99 4.66 -20.28%
EPS -2.15 0.90 0.91 0.14 0.02 -0.71 -0.80 93.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.096 0.0096 0.0962 0.0935 0.0912 0.0627 374.53%
Adjusted Per Share Value based on latest NOSH - 530,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.31 4.28 4.99 4.42 4.30 3.87 3.03 6.08%
EPS -2.15 0.90 0.90 0.14 0.02 -0.46 -0.52 158.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6433 0.0959 0.0095 0.0995 0.093 0.0588 0.0407 533.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.335 0.395 0.065 0.09 0.055 0.055 0.07 -
P/RPS 10.10 9.22 1.29 2.11 1.27 0.92 1.50 257.82%
P/EPS -15.58 43.95 7.13 64.38 315.17 -7.76 -8.74 47.17%
EY -6.42 2.28 14.03 1.55 0.32 -12.88 -11.44 -32.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 4.11 6.77 0.94 0.59 0.60 1.12 -40.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.22 0.365 0.20 0.075 0.075 0.05 0.095 -
P/RPS 6.63 8.52 3.97 1.76 1.73 0.83 2.04 119.88%
P/EPS -10.23 40.61 21.93 53.65 429.78 -7.06 -11.86 -9.41%
EY -9.77 2.46 4.56 1.86 0.23 -14.17 -8.43 10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 3.80 20.83 0.78 0.80 0.55 1.52 -63.25%

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