[WONG] YoY Annualized Quarter Result on 31-Oct-2008 [#4]

Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 5.26%
YoY- -9.59%
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 37,682 40,243 29,955 40,959 39,590 36,881 25,712 6.57%
PBT 338 -2,270 -2,530 1,795 1,663 2,054 -1,646 -
Tax -133 -182 -432 -180 -70 -38 930 -
NP 205 -2,452 -2,962 1,615 1,593 2,016 -716 -
-
NP to SH 141 -2,643 -3,071 1,461 1,616 2,035 -614 -
-
Tax Rate 39.35% - - 10.03% 4.21% 1.85% - -
Total Cost 37,477 42,695 32,917 39,344 37,997 34,865 26,428 5.99%
-
Net Worth 61,249 62,814 66,427 70,809 70,924 70,904 70,564 -2.33%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 61,249 62,814 66,427 70,809 70,924 70,904 70,564 -2.33%
NOSH 87,500 89,735 89,766 89,631 89,777 89,752 91,641 -0.76%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 0.54% -6.09% -9.89% 3.94% 4.02% 5.47% -2.78% -
ROE 0.23% -4.21% -4.62% 2.06% 2.28% 2.87% -0.87% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 43.07 44.85 33.37 45.70 44.10 41.09 28.06 7.39%
EPS 0.16 -2.94 -3.42 1.63 1.80 2.26 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.74 0.79 0.79 0.79 0.77 -1.57%
Adjusted Per Share Value based on latest NOSH - 89,361
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.94 15.96 11.88 16.24 15.70 14.63 10.20 6.56%
EPS 0.06 -1.05 -1.22 0.58 0.64 0.81 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2491 0.2635 0.2808 0.2813 0.2812 0.2799 -2.33%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.22 0.29 0.34 0.25 0.40 0.41 0.34 -
P/RPS 0.51 0.65 1.02 0.55 0.91 1.00 1.21 -13.40%
P/EPS 136.52 -9.85 -9.94 15.34 22.22 18.08 -50.75 -
EY 0.73 -10.16 -10.06 6.52 4.50 5.53 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.46 0.32 0.51 0.52 0.44 -5.66%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 27/12/11 30/12/10 30/12/09 30/12/08 28/12/07 29/12/06 29/12/05 -
Price 0.21 0.27 0.31 0.22 0.37 0.47 0.31 -
P/RPS 0.49 0.60 0.93 0.48 0.84 1.14 1.10 -12.60%
P/EPS 130.32 -9.17 -9.06 13.50 20.56 20.73 -46.27 -
EY 0.77 -10.91 -11.04 7.41 4.86 4.82 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.42 0.28 0.47 0.59 0.40 -4.67%

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