[WONG] YoY Quarter Result on 31-Jul-2017 [#3]

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 124.91%
YoY- 3621.95%
Quarter Report
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 19,348 16,266 18,401 11,863 8,789 7,045 7,543 16.98%
PBT 3,129 1,469 1,427 3,070 81 -381 -1,071 -
Tax -900 -396 169 -10 0 1 -1 210.40%
NP 2,229 1,073 1,596 3,060 81 -380 -1,072 -
-
NP to SH 2,231 1,075 1,597 3,052 82 -385 -1,072 -
-
Tax Rate 28.76% 26.96% -11.84% 0.33% 0.00% - - -
Total Cost 17,119 15,193 16,805 8,803 8,708 7,425 8,615 12.11%
-
Net Worth 70,585 62,356 64,040 57,670 53,755 54,083 57,233 3.55%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 840 - - - - - - -
Div Payout % 37.66% - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 70,585 62,356 64,040 57,670 53,755 54,083 57,233 3.55%
NOSH 114,610 114,610 91,688 91,688 91,111 91,666 90,847 3.94%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 11.52% 6.60% 8.67% 25.79% 0.92% -5.39% -14.21% -
ROE 3.16% 1.72% 2.49% 5.29% 0.15% -0.71% -1.87% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 17.27 15.13 20.11 12.96 9.65 7.69 8.30 12.97%
EPS 1.99 1.00 1.75 3.33 0.09 -0.42 -1.18 -
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.70 0.63 0.59 0.59 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 91,688
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 7.67 6.45 7.30 4.70 3.49 2.79 2.99 16.98%
EPS 0.88 0.43 0.63 1.21 0.03 -0.15 -0.43 -
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2473 0.254 0.2287 0.2132 0.2145 0.227 3.54%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.57 0.49 0.875 0.73 0.59 0.58 0.745 -
P/RPS 3.30 3.24 4.35 5.63 6.12 7.55 8.97 -15.33%
P/EPS 28.63 49.01 50.13 21.90 655.56 -138.10 -63.14 -
EY 3.49 2.04 1.99 4.57 0.15 -0.72 -1.58 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.25 1.16 1.00 0.98 1.18 -4.41%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 17/09/20 19/09/19 20/09/18 27/09/17 28/09/16 15/09/15 30/09/14 -
Price 0.83 0.455 0.94 0.775 0.71 0.58 0.61 -
P/RPS 4.81 3.01 4.67 5.98 7.36 7.55 7.35 -6.81%
P/EPS 41.68 45.50 53.85 23.25 788.89 -138.10 -51.69 -
EY 2.40 2.20 1.86 4.30 0.13 -0.72 -1.93 -
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.78 1.34 1.23 1.20 0.98 0.97 5.26%

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