[WONG] QoQ TTM Result on 31-Oct-2015 [#4]

Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- -0.12%
YoY- 33.28%
Quarter Report
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 33,597 31,853 30,384 29,622 29,368 29,866 28,588 11.37%
PBT -404 -866 -2,040 -3,383 -3,405 -4,095 -4,507 -80.00%
Tax -35 -34 -35 -35 -20 -22 -21 40.61%
NP -439 -900 -2,075 -3,418 -3,425 -4,117 -4,528 -78.92%
-
NP to SH -455 -922 -2,094 -3,434 -3,430 -4,117 -4,528 -78.41%
-
Tax Rate - - - - - - - -
Total Cost 34,036 32,753 32,459 33,040 32,793 33,983 33,116 1.84%
-
Net Worth 53,755 53,468 52,683 52,686 54,083 54,592 54,756 -1.22%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 53,755 53,468 52,683 52,686 54,083 54,592 54,756 -1.22%
NOSH 91,111 90,625 90,833 90,839 91,666 90,987 91,261 -0.10%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -1.31% -2.83% -6.83% -11.54% -11.66% -13.78% -15.84% -
ROE -0.85% -1.72% -3.97% -6.52% -6.34% -7.54% -8.27% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 36.87 35.15 33.45 32.61 32.04 32.82 31.33 11.47%
EPS -0.50 -1.02 -2.31 -3.78 -3.74 -4.52 -4.96 -78.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.58 0.59 0.60 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 90,839
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 13.47 12.77 12.18 11.88 11.78 11.98 11.46 11.38%
EPS -0.18 -0.37 -0.84 -1.38 -1.38 -1.65 -1.82 -78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2144 0.2113 0.2113 0.2169 0.2189 0.2196 -1.21%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.59 0.52 0.53 0.53 0.58 0.57 0.62 -
P/RPS 1.60 1.48 1.58 1.63 1.81 1.74 1.98 -13.25%
P/EPS -118.14 -51.11 -22.99 -14.02 -15.50 -12.60 -12.50 347.62%
EY -0.85 -1.96 -4.35 -7.13 -6.45 -7.94 -8.00 -77.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.91 0.91 0.98 0.95 1.03 -1.95%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 15/06/16 22/03/16 28/12/15 15/09/15 23/06/15 10/03/15 -
Price 0.71 0.595 0.515 0.525 0.58 0.62 0.55 -
P/RPS 1.93 1.69 1.54 1.61 1.81 1.89 1.76 6.34%
P/EPS -142.17 -58.48 -22.34 -13.89 -15.50 -13.70 -11.09 448.60%
EY -0.70 -1.71 -4.48 -7.20 -6.45 -7.30 -9.02 -81.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 0.89 0.91 0.98 1.03 0.92 19.39%

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