[WONG] YoY Cumulative Quarter Result on 31-Jul-2013 [#3]

Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -49.22%
YoY- -73.03%
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 25,317 21,342 18,643 23,382 25,413 29,633 27,964 -1.64%
PBT 849 2,131 -3,851 -1,814 -959 690 -111 -
Tax 0 0 -1 -8 -1 0 -1 -
NP 849 2,131 -3,852 -1,822 -960 690 -112 -
-
NP to SH 844 -2,136 -3,852 -1,822 -1,053 523 -71 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 24,468 19,211 22,495 25,204 26,373 28,943 28,076 -2.26%
-
Net Worth 54,126 54,087 57,506 61,930 62,100 63,120 64,787 -2.94%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 54,126 54,087 57,506 61,930 62,100 63,120 64,787 -2.94%
NOSH 91,739 91,673 91,279 89,753 90,000 90,172 88,750 0.55%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 3.35% 9.99% -20.66% -7.79% -3.78% 2.33% -0.40% -
ROE 1.56% -3.95% -6.70% -2.94% -1.70% 0.83% -0.11% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 27.60 23.28 20.42 26.05 28.24 32.86 31.51 -2.18%
EPS 0.92 -2.33 -4.22 -2.03 -1.17 0.58 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.63 0.69 0.69 0.70 0.73 -3.48%
Adjusted Per Share Value based on latest NOSH - 89,701
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 10.04 8.46 7.39 9.27 10.08 11.75 11.09 -1.64%
EPS 0.33 -0.85 -1.53 -0.72 -0.42 0.21 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.2145 0.2281 0.2456 0.2463 0.2503 0.2569 -2.94%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.59 0.58 0.745 0.24 0.25 0.265 0.34 -
P/RPS 2.14 2.49 3.65 0.92 0.89 0.81 1.08 12.06%
P/EPS 64.13 -24.89 -17.65 -11.82 -21.37 45.69 -425.00 -
EY 1.56 -4.02 -5.66 -8.46 -4.68 2.19 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 1.18 0.35 0.36 0.38 0.47 13.39%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 15/09/15 30/09/14 20/09/13 27/09/12 29/09/11 29/09/10 -
Price 0.71 0.58 0.61 0.62 0.22 0.18 0.30 -
P/RPS 2.57 2.49 2.99 2.38 0.78 0.55 0.95 18.02%
P/EPS 77.17 -24.89 -14.45 -30.54 -18.80 31.03 -375.00 -
EY 1.30 -4.02 -6.92 -3.27 -5.32 3.22 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.98 0.97 0.90 0.32 0.26 0.41 19.58%

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