[WONG] YoY Annualized Quarter Result on 31-Jan-2017 [#1]

Announcement Date
27-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -546.43%
YoY- -344.04%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 63,876 51,044 50,160 33,900 31,100 28,052 20,384 20.95%
PBT 2,552 1,868 16,552 -3,176 1,320 -4,052 -6,528 -
Tax 0 -40 1,016 0 0 0 0 -
NP 2,552 1,828 17,568 -3,176 1,320 -4,052 -6,528 -
-
NP to SH 2,556 1,832 17,556 -3,192 1,308 -4,052 -6,528 -
-
Tax Rate 0.00% 2.14% -6.14% - 0.00% - - -
Total Cost 61,324 49,216 32,592 37,076 29,780 32,104 26,912 14.70%
-
Net Worth 69,931 65,430 66,178 53,093 52,683 54,756 58,285 3.08%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 69,931 65,430 66,178 53,093 52,683 54,756 58,285 3.08%
NOSH 114,610 114,610 91,688 91,688 90,833 91,261 89,670 4.17%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.00% 3.58% 35.02% -9.37% 4.24% -14.44% -32.03% -
ROE 3.66% 2.80% 26.53% -6.01% 2.48% -7.40% -11.20% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 56.63 53.05 53.06 37.03 34.24 30.74 22.73 16.42%
EPS 2.28 1.92 19.16 -3.48 1.44 -4.44 -7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.68 0.70 0.58 0.58 0.60 0.65 -0.78%
Adjusted Per Share Value based on latest NOSH - 91,688
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 25.33 20.24 19.89 13.44 12.33 11.13 8.08 20.96%
EPS 1.01 0.73 6.96 -1.27 0.52 -1.61 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.2595 0.2625 0.2106 0.2089 0.2172 0.2312 3.07%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.475 0.60 1.16 0.615 0.53 0.62 0.55 -
P/RPS 0.84 1.13 2.19 1.66 1.55 2.02 2.42 -16.16%
P/EPS 20.96 31.51 6.25 -17.64 36.81 -13.96 -7.55 -
EY 4.77 3.17 16.01 -5.67 2.72 -7.16 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.66 1.06 0.91 1.03 0.85 -1.63%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 26/03/19 23/03/18 27/03/17 22/03/16 10/03/15 31/03/14 -
Price 0.40 0.58 1.12 0.74 0.515 0.55 0.55 -
P/RPS 0.71 1.09 2.11 2.00 1.50 1.79 2.42 -18.47%
P/EPS 17.65 30.46 6.03 -21.22 35.76 -12.39 -7.55 -
EY 5.67 3.28 16.58 -4.71 2.80 -8.07 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.85 1.60 1.28 0.89 0.92 0.85 -4.37%

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