[WINTONI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 43.94%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,795 11,904 13,329 11,135 11,417 12,406 12,159 3.44%
PBT -1,329 -1,291 -1,205 -1,374 -2,451 -4,927 -4,515 -55.58%
Tax -1 -1 0 0 0 258 258 -
NP -1,330 -1,292 -1,205 -1,374 -2,451 -4,669 -4,257 -53.79%
-
NP to SH -1,330 -1,292 -1,205 -1,374 -2,451 -4,669 -4,259 -53.80%
-
Tax Rate - - - - - - - -
Total Cost 14,125 13,196 14,534 12,509 13,868 17,075 16,416 -9.49%
-
Net Worth 17,306 19,175 20,664 21,068 19,952 20,930 20,987 -12.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 17,306 19,175 20,664 21,068 19,952 20,930 20,987 -12.01%
NOSH 270,000 298,684 299,047 300,555 286,666 299,428 295,185 -5.74%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.39% -10.85% -9.04% -12.34% -21.47% -37.64% -35.01% -
ROE -7.68% -6.74% -5.83% -6.52% -12.28% -22.31% -20.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.74 3.99 4.46 3.70 3.98 4.14 4.12 9.74%
EPS -0.49 -0.43 -0.40 -0.46 -0.85 -1.56 -1.44 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0642 0.0691 0.0701 0.0696 0.0699 0.0711 -6.64%
Adjusted Per Share Value based on latest NOSH - 300,555
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.49 2.32 2.60 2.17 2.23 2.42 2.37 3.33%
EPS -0.26 -0.25 -0.23 -0.27 -0.48 -0.91 -0.83 -53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0374 0.0403 0.0411 0.0389 0.0408 0.0409 -12.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.11 0.14 0.12 0.05 0.04 0.05 -
P/RPS 1.69 2.76 3.14 3.24 1.26 0.97 1.21 24.82%
P/EPS -16.24 -25.43 -34.74 -26.25 -5.85 -2.57 -3.47 178.48%
EY -6.16 -3.93 -2.88 -3.81 -17.10 -38.98 -28.86 -64.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.71 2.03 1.71 0.72 0.57 0.70 46.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 17/08/12 21/05/12 29/02/12 25/11/11 26/08/11 -
Price 0.09 0.09 0.12 0.14 0.17 0.05 0.05 -
P/RPS 1.90 2.26 2.69 3.78 4.27 1.21 1.21 34.91%
P/EPS -18.27 -20.81 -29.78 -30.62 -19.88 -3.21 -3.47 201.12%
EY -5.47 -4.81 -3.36 -3.27 -5.03 -31.19 -28.86 -66.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.74 2.00 2.44 0.72 0.70 58.40%

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