[WANGZNG] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	278,332	242,432	156,852	236,532	171,356	165,680	164,872	9.11%
YoY %	14.81%	54.56%	-33.69%	38.04%	3.43%	0.49%	-	-
Horiz. %	168.82%	147.04%	95.14%	143.46%	103.93%	100.49%	100.00%	-
PBT	17,976	23,396	12,856	12,868	4,572	756	9,892	10.46%
YoY %	-23.17%	81.99%	-0.09%	181.45%	504.76%	-92.36%	-	-
Horiz. %	181.72%	236.51%	129.96%	130.08%	46.22%	7.64%	100.00%	-
Tax	-4,384	-5,848	-3,216	-3,344	-1,236	-1,960	-2,768	7.96%
YoY %	25.03%	-81.84%	3.83%	-170.55%	36.94%	29.19%	-	-
Horiz. %	158.38%	211.27%	116.18%	120.81%	44.65%	70.81%	100.00%	-
NP	13,592	17,548	9,640	9,524	3,336	-1,204	7,124	11.36%
YoY %	-22.54%	82.03%	1.22%	185.49%	377.08%	-116.90%	-	-
Horiz. %	190.79%	246.32%	135.32%	133.69%	46.83%	-16.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,592	17,548	9,640	9,524	3,336	-1,204	7,124	11.36%
YoY %	-22.54%	82.03%	1.22%	185.49%	377.08%	-116.90%	-	-
Horiz. %	190.79%	246.32%	135.32%	133.69%	46.83%	-16.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	25.00%	25.02%	25.99%	27.03%	259.26%	27.98%	-
YoY %	-2.44%	-0.08%	-3.73%	-3.85%	-89.57%	826.59%	-	-
Horiz. %	87.17%	89.35%	89.42%	92.89%	96.60%	926.59%	100.00%	-
Total Cost	264,740	224,884	147,212	227,008	168,020	166,884	157,748	9.00%
YoY %	17.72%	52.76%	-35.15%	35.11%	0.68%	5.79%	-	-
Horiz. %	167.82%	142.56%	93.32%	143.91%	106.51%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,730	105,525	92,323	87,784	77,442	68,627	75,548	10.78%
YoY %	32.41%	14.30%	5.17%	13.35%	12.84%	-9.16%	-	-
Horiz. %	184.96%	139.68%	122.20%	116.20%	102.51%	90.84%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	139,730	105,525	92,323	87,784	77,442	68,627	75,548	10.78%
YoY %	32.41%	14.30%	5.17%	13.35%	12.84%	-9.16%	-	-
Horiz. %	184.96%	139.68%	122.20%	116.20%	102.51%	90.84%	100.00%	-
NOSH	158,785	118,567	119,900	120,252	119,142	120,400	120,337	4.72%
YoY %	33.92%	-1.11%	-0.29%	0.93%	-1.04%	0.05%	-	-
Horiz. %	131.95%	98.53%	99.64%	99.93%	99.01%	100.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	4.88%	7.24%	6.15%	4.03%	1.95%	-0.73%	4.32%	-
YoY %	-32.60%	17.72%	52.61%	106.67%	367.12%	-116.90%	-	-
Horiz. %	112.96%	167.59%	142.36%	93.29%	45.14%	-16.90%	100.00%	-
ROE	9.73%	16.63%	10.44%	10.85%	4.31%	-1.75%	9.43%	-
YoY %	-41.49%	59.29%	-3.78%	151.74%	346.29%	-118.56%	-	-
Horiz. %	103.18%	176.35%	110.71%	115.06%	45.71%	-18.56%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	175.29	204.47	130.82	196.70	143.82	137.61	137.01	4.18%
YoY %	-14.27%	56.30%	-33.49%	36.77%	4.51%	0.44%	-	-
Horiz. %	127.94%	149.24%	95.48%	143.57%	104.97%	100.44%	100.00%	-
EPS	8.56	14.80	8.04	7.92	2.80	-1.00	5.92	6.33%
YoY %	-42.16%	84.08%	1.52%	182.86%	380.00%	-116.89%	-	-
Horiz. %	144.59%	250.00%	135.81%	133.78%	47.30%	-16.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.88	0.89	0.77	0.73	0.65	0.57	0.6278	5.78%
YoY %	-1.12%	15.58%	5.48%	12.31%	14.04%	-9.21%	-	-
Horiz. %	140.17%	141.76%	122.65%	116.28%	103.54%	90.79%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,252
RPS	174.27	151.79	98.21	148.10	107.29	103.74	103.23	9.11%
YoY %	14.81%	54.56%	-33.69%	38.04%	3.42%	0.49%	-	-
Horiz. %	168.82%	147.04%	95.14%	143.47%	103.93%	100.49%	100.00%	-
EPS	8.51	10.99	6.04	5.96	2.09	-0.75	4.46	11.36%
YoY %	-22.57%	81.95%	1.34%	185.17%	378.67%	-116.82%	-	-
Horiz. %	190.81%	246.41%	135.43%	133.63%	46.86%	-16.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8749	0.6607	0.5781	0.5496	0.4849	0.4297	0.473	10.78%
YoY %	32.42%	14.29%	5.19%	13.34%	12.85%	-9.15%	-	-
Horiz. %	184.97%	139.68%	122.22%	116.19%	102.52%	90.85%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.58	0.49	0.43	0.50	0.70	0.51	1.08	-
P/RPS	0.33	0.24	0.33	0.25	0.49	0.37	0.79	-13.53%
YoY %	37.50%	-27.27%	32.00%	-48.98%	32.43%	-53.16%	-	-
Horiz. %	41.77%	30.38%	41.77%	31.65%	62.03%	46.84%	100.00%	-
P/EPS	6.78	3.31	5.35	6.31	25.00	-51.00	18.24	-15.19%
YoY %	104.83%	-38.13%	-15.21%	-74.76%	149.02%	-379.61%	-	-
Horiz. %	37.17%	18.15%	29.33%	34.59%	137.06%	-279.61%	100.00%	-
EY	14.76	30.20	18.70	15.84	4.00	-1.96	5.48	17.94%
YoY %	-51.13%	61.50%	18.06%	296.00%	304.08%	-135.77%	-	-
Horiz. %	269.34%	551.09%	341.24%	289.05%	72.99%	-35.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.55	0.56	0.68	1.08	0.89	1.72	-14.74%
YoY %	20.00%	-1.79%	-17.65%	-37.04%	21.35%	-48.26%	-	-
Horiz. %	38.37%	31.98%	32.56%	39.53%	62.79%	51.74%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	19/05/11	25/05/10	21/05/09	22/05/08	24/05/07	25/05/06	15/06/05	-
Price	0.58	0.50	0.50	0.50	0.68	0.51	0.94	-
P/RPS	0.33	0.24	0.38	0.25	0.47	0.37	0.69	-11.56%
YoY %	37.50%	-36.84%	52.00%	-46.81%	27.03%	-46.38%	-	-
Horiz. %	47.83%	34.78%	55.07%	36.23%	68.12%	53.62%	100.00%	-
P/EPS	6.78	3.38	6.22	6.31	24.29	-51.00	15.88	-13.21%
YoY %	100.59%	-45.66%	-1.43%	-74.02%	147.63%	-421.16%	-	-
Horiz. %	42.70%	21.28%	39.17%	39.74%	152.96%	-321.16%	100.00%	-
EY	14.76	29.60	16.08	15.84	4.12	-1.96	6.30	15.23%
YoY %	-50.14%	84.08%	1.52%	284.47%	310.20%	-131.11%	-	-
Horiz. %	234.29%	469.84%	255.24%	251.43%	65.40%	-31.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.56	0.65	0.68	1.05	0.89	1.50	-12.78%
YoY %	17.86%	-13.85%	-4.41%	-35.24%	17.98%	-40.67%	-	-
Horiz. %	44.00%	37.33%	43.33%	45.33%	70.00%	59.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos