[WINTONI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -135.18%
YoY- -1073.62%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,102 12,995 10,922 18,397 20,655 32,502 42,228 -51.83%
PBT -4,732 -7,043 -6,721 -5,952 -3,669 -2,392 -640 279.06%
Tax 22 49 0 -73 -98 -218 -278 -
NP -4,710 -6,994 -6,721 -6,025 -3,767 -2,610 -918 197.18%
-
NP to SH -5,025 -7,261 -6,859 -4,245 -1,805 -694 884 -
-
Tax Rate - - - - - - - -
Total Cost 18,812 19,989 17,643 24,422 24,422 35,112 43,146 -42.47%
-
Net Worth 24,669 25,903 24,905 7,364 8,175 8,886 10,414 77.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,669 25,903 24,905 7,364 8,175 8,886 10,414 77.60%
NOSH 303,809 302,258 285,945 75,535 75,631 74,305 73,030 158.43%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -33.40% -53.82% -61.54% -32.75% -18.24% -8.03% -2.17% -
ROE -20.37% -28.03% -27.54% -57.64% -22.08% -7.81% 8.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.64 4.30 3.82 24.36 27.31 43.74 57.82 -81.36%
EPS -1.65 -2.40 -2.40 -5.62 -2.39 -0.93 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.0857 0.0871 0.0975 0.1081 0.1196 0.1426 -31.27%
Adjusted Per Share Value based on latest NOSH - 75,535
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.75 2.53 2.13 3.59 4.03 6.34 8.23 -51.81%
EPS -0.98 -1.42 -1.34 -0.83 -0.35 -0.14 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0505 0.0485 0.0144 0.0159 0.0173 0.0203 77.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.05 0.08 0.08 0.08 0.05 -
P/RPS 1.08 1.16 1.31 0.33 0.29 0.18 0.09 423.35%
P/EPS -3.02 -2.08 -2.08 -1.42 -3.35 -8.57 4.13 -
EY -33.08 -48.05 -47.97 -70.25 -29.83 -11.67 24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.57 0.82 0.74 0.67 0.35 46.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.05 0.06 0.05 0.07 0.07 0.09 0.08 -
P/RPS 1.08 1.40 1.31 0.29 0.26 0.21 0.14 289.93%
P/EPS -3.02 -2.50 -2.08 -1.25 -2.93 -9.64 6.61 -
EY -33.08 -40.04 -47.97 -80.28 -34.09 -10.38 15.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.57 0.72 0.65 0.75 0.56 7.01%

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