[WONG] YoY Quarter Result on 31-Jan-2008 [#1]

Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- 174.07%
YoY- -81.71%
View:
Show?
Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 10,814 7,851 8,901 9,483 9,991 8,495 6,768 8.11%
PBT 233 -124 249 255 1,383 1,158 700 -16.74%
Tax 0 0 0 0 0 -10 -14 -
NP 233 -124 249 255 1,383 1,148 686 -16.46%
-
NP to SH 145 -124 135 240 1,312 1,148 686 -22.81%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.86% 2.00% -
Total Cost 10,581 7,975 8,652 9,228 8,608 7,347 6,082 9.66%
-
Net Worth 63,437 83,418 71,099 70,222 70,093 70,507 71,801 -2.04%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 63,437 83,418 71,099 70,222 70,093 70,507 71,801 -2.04%
NOSH 90,625 112,727 89,999 88,888 89,863 90,393 45,733 12.06%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 2.15% -1.58% 2.80% 2.69% 13.84% 13.51% 10.14% -
ROE 0.23% -0.15% 0.19% 0.34% 1.87% 1.63% 0.96% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 11.93 6.96 9.89 10.67 11.12 9.40 14.80 -3.52%
EPS 0.16 -0.11 0.15 0.27 1.46 1.27 1.50 -31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.74 0.79 0.79 0.78 0.78 1.57 -12.59%
Adjusted Per Share Value based on latest NOSH - 88,888
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 4.29 3.11 3.53 3.76 3.96 3.37 2.68 8.15%
EPS 0.06 -0.05 0.05 0.10 0.52 0.46 0.27 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.3308 0.282 0.2785 0.278 0.2796 0.2848 -2.04%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.26 0.38 0.40 0.38 0.46 0.38 0.50 -
P/RPS 2.18 5.46 4.04 3.56 4.14 4.04 3.38 -7.04%
P/EPS 162.50 -345.45 266.67 140.74 31.51 29.92 33.33 30.20%
EY 0.62 -0.29 0.38 0.71 3.17 3.34 3.00 -23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.51 0.48 0.59 0.49 0.32 2.44%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 31/03/10 30/03/09 27/03/08 30/03/07 30/03/06 31/03/05 -
Price 0.26 0.32 0.20 0.30 0.46 0.40 0.45 -
P/RPS 2.18 4.59 2.02 2.81 4.14 4.26 3.04 -5.38%
P/EPS 162.50 -290.91 133.33 111.11 31.51 31.50 30.00 32.50%
EY 0.62 -0.34 0.75 0.90 3.17 3.17 3.33 -24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.25 0.38 0.59 0.51 0.29 4.14%

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