[WINTONI] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 12.15%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,609 22,676 22,078 19,828 15,535 15,005 13,180 55.52%
PBT 4,613 720 89 -2,343 -2,667 -1,676 -2,847 -
Tax 916 913 0 0 0 0 -1 -
NP 5,529 1,633 89 -2,343 -2,667 -1,676 -2,848 -
-
NP to SH 4,638 742 89 -2,343 -2,667 -1,676 -2,848 -
-
Tax Rate -19.86% -126.81% 0.00% - - - - -
Total Cost 20,080 21,043 21,989 22,171 18,202 16,681 16,028 16.16%
-
Net Worth 4,882 51,060 47,685 30,166 20,881 24,197 18,448 -58.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,882 51,060 47,685 30,166 20,881 24,197 18,448 -58.68%
NOSH 508,545 530,769 509,999 330,769 333,030 370,000 303,928 40.80%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.59% 7.20% 0.40% -11.82% -17.17% -11.17% -21.61% -
ROE 95.00% 1.45% 0.19% -7.77% -12.77% -6.93% -15.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.04 4.27 4.33 5.99 4.66 4.06 4.34 10.45%
EPS 0.91 0.14 0.02 -0.71 -0.80 -0.45 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0962 0.0935 0.0912 0.0627 0.0654 0.0607 -70.65%
Adjusted Per Share Value based on latest NOSH - 330,769
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.99 4.42 4.30 3.87 3.03 2.92 2.57 55.44%
EPS 0.90 0.14 0.02 -0.46 -0.52 -0.33 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0995 0.093 0.0588 0.0407 0.0472 0.036 -58.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.09 0.055 0.055 0.07 0.08 0.075 -
P/RPS 1.29 2.11 1.27 0.92 1.50 1.97 1.73 -17.72%
P/EPS 7.13 64.38 315.17 -7.76 -8.74 -17.66 -8.00 -
EY 14.03 1.55 0.32 -12.88 -11.44 -5.66 -12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 0.94 0.59 0.60 1.12 1.22 1.24 209.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 20/11/13 28/08/13 -
Price 0.20 0.075 0.075 0.05 0.095 0.065 0.075 -
P/RPS 3.97 1.76 1.73 0.83 2.04 1.60 1.73 73.71%
P/EPS 21.93 53.65 429.78 -7.06 -11.86 -14.35 -8.00 -
EY 4.56 1.86 0.23 -14.17 -8.43 -6.97 -12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.83 0.78 0.80 0.55 1.52 0.99 1.24 552.54%

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