[WONG] YoY Cumulative Quarter Result on 31-Jul-2014 [#3]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- -38.56%
YoY- -111.42%
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 29,930 25,317 21,342 18,643 23,382 25,413 29,633 0.16%
PBT 3,677 849 2,131 -3,851 -1,814 -959 690 32.12%
Tax -37 0 0 -1 -8 -1 0 -
NP 3,640 849 2,131 -3,852 -1,822 -960 690 31.90%
-
NP to SH 3,611 844 -2,136 -3,852 -1,822 -1,053 523 37.95%
-
Tax Rate 1.01% 0.00% 0.00% - - - 0.00% -
Total Cost 26,290 24,468 19,211 22,495 25,204 26,373 28,943 -1.58%
-
Net Worth 57,670 54,126 54,087 57,506 61,930 62,100 63,120 -1.49%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 57,670 54,126 54,087 57,506 61,930 62,100 63,120 -1.49%
NOSH 91,688 91,739 91,673 91,279 89,753 90,000 90,172 0.27%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 12.16% 3.35% 9.99% -20.66% -7.79% -3.78% 2.33% -
ROE 6.26% 1.56% -3.95% -6.70% -2.94% -1.70% 0.83% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 32.70 27.60 23.28 20.42 26.05 28.24 32.86 -0.08%
EPS 3.94 0.92 -2.33 -4.22 -2.03 -1.17 0.58 37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.59 0.63 0.69 0.69 0.70 -1.73%
Adjusted Per Share Value based on latest NOSH - 90,847
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 11.87 10.04 8.46 7.39 9.27 10.08 11.75 0.16%
EPS 1.43 0.33 -0.85 -1.53 -0.72 -0.42 0.21 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.2147 0.2145 0.2281 0.2456 0.2463 0.2503 -1.49%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.73 0.59 0.58 0.745 0.24 0.25 0.265 -
P/RPS 2.23 2.14 2.49 3.65 0.92 0.89 0.81 18.36%
P/EPS 18.51 64.13 -24.89 -17.65 -11.82 -21.37 45.69 -13.96%
EY 5.40 1.56 -4.02 -5.66 -8.46 -4.68 2.19 16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.00 0.98 1.18 0.35 0.36 0.38 20.42%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 15/09/15 30/09/14 20/09/13 27/09/12 29/09/11 -
Price 0.775 0.71 0.58 0.61 0.62 0.22 0.18 -
P/RPS 2.37 2.57 2.49 2.99 2.38 0.78 0.55 27.53%
P/EPS 19.65 77.17 -24.89 -14.45 -30.54 -18.80 31.03 -7.32%
EY 5.09 1.30 -4.02 -6.92 -3.27 -5.32 3.22 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.20 0.98 0.97 0.90 0.32 0.26 29.53%

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