[WINTONI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 102.75%
YoY- -79.31%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,397 20,655 32,502 42,228 48,475 58,996 44,518 -44.43%
PBT -5,952 -3,669 -2,392 -640 835 3,917 5,587 -
Tax -73 -98 -218 -278 -283 -364 -271 -58.19%
NP -6,025 -3,767 -2,610 -918 552 3,553 5,316 -
-
NP to SH -4,245 -1,805 -694 884 436 3,553 5,316 -
-
Tax Rate - - - - 33.89% 9.29% 4.85% -
Total Cost 24,422 24,422 35,112 43,146 47,923 55,443 39,202 -26.99%
-
Net Worth 7,364 8,175 8,886 10,414 8,871 9,010 8,977 -12.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,364 8,175 8,886 10,414 8,871 9,010 8,977 -12.33%
NOSH 75,535 75,631 74,305 73,030 75,499 75,341 74,500 0.92%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -32.75% -18.24% -8.03% -2.17% 1.14% 6.02% 11.94% -
ROE -57.64% -22.08% -7.81% 8.49% 4.91% 39.43% 59.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.36 27.31 43.74 57.82 64.21 78.30 59.76 -44.93%
EPS -5.62 -2.39 -0.93 1.21 0.58 4.72 7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.1081 0.1196 0.1426 0.1175 0.1196 0.1205 -13.13%
Adjusted Per Share Value based on latest NOSH - 73,030
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.59 4.03 6.34 8.23 9.45 11.50 8.68 -44.39%
EPS -0.83 -0.35 -0.14 0.17 0.08 0.69 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0159 0.0173 0.0203 0.0173 0.0176 0.0175 -12.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.08 0.08 0.05 0.06 0.08 0.12 -
P/RPS 0.33 0.29 0.18 0.09 0.09 0.10 0.20 39.50%
P/EPS -1.42 -3.35 -8.57 4.13 10.39 1.70 1.68 -
EY -70.25 -29.83 -11.67 24.21 9.62 58.95 59.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.67 0.35 0.51 0.67 1.00 -12.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 24/11/08 - -
Price 0.07 0.07 0.09 0.08 0.05 0.06 0.00 -
P/RPS 0.29 0.26 0.21 0.14 0.08 0.08 0.00 -
P/EPS -1.25 -2.93 -9.64 6.61 8.66 1.27 0.00 -
EY -80.28 -34.09 -10.38 15.13 11.55 78.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.75 0.56 0.43 0.50 0.00 -

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