[WINTONI] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.94%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,005 13,180 13,311 12,795 11,904 13,329 11,135 21.97%
PBT -1,676 -2,847 -2,624 -1,329 -1,291 -1,205 -1,374 14.14%
Tax 0 -1 -1 -1 -1 0 0 -
NP -1,676 -2,848 -2,625 -1,330 -1,292 -1,205 -1,374 14.14%
-
NP to SH -1,676 -2,848 -2,625 -1,330 -1,292 -1,205 -1,374 14.14%
-
Tax Rate - - - - - - - -
Total Cost 16,681 16,028 15,936 14,125 13,196 14,534 12,509 21.13%
-
Net Worth 24,197 18,448 18,729 17,306 19,175 20,664 21,068 9.66%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,197 18,448 18,729 17,306 19,175 20,664 21,068 9.66%
NOSH 370,000 303,928 301,600 270,000 298,684 299,047 300,555 14.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -11.17% -21.61% -19.72% -10.39% -10.85% -9.04% -12.34% -
ROE -6.93% -15.44% -14.02% -7.68% -6.74% -5.83% -6.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.06 4.34 4.41 4.74 3.99 4.46 3.70 6.37%
EPS -0.45 -0.94 -0.87 -0.49 -0.43 -0.40 -0.46 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0607 0.0621 0.0641 0.0642 0.0691 0.0701 -4.51%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.92 2.57 2.59 2.49 2.32 2.60 2.17 21.86%
EPS -0.33 -0.56 -0.51 -0.26 -0.25 -0.23 -0.27 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.036 0.0365 0.0337 0.0374 0.0403 0.0411 9.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.08 0.075 0.095 0.08 0.11 0.14 0.12 -
P/RPS 1.97 1.73 2.15 1.69 2.76 3.14 3.24 -28.20%
P/EPS -17.66 -8.00 -10.92 -16.24 -25.43 -34.74 -26.25 -23.20%
EY -5.66 -12.49 -9.16 -6.16 -3.93 -2.88 -3.81 30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.24 1.53 1.25 1.71 2.03 1.71 -20.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 28/08/13 23/05/13 26/02/13 20/11/12 17/08/12 21/05/12 -
Price 0.065 0.075 0.12 0.09 0.09 0.12 0.14 -
P/RPS 1.60 1.73 2.72 1.90 2.26 2.69 3.78 -43.59%
P/EPS -14.35 -8.00 -13.79 -18.27 -20.81 -29.78 -30.62 -39.63%
EY -6.97 -12.49 -7.25 -5.47 -4.81 -3.36 -3.27 65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.93 1.40 1.40 1.74 2.00 -37.39%

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